UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM N-CSR

   CERTIFIED SHAREHOLDER REPORT OF REGISTERED MANAGEMENT INVESTMENT COMPANIES

                  Investment Company Act file number 811-21423
                                                    ----------

                      The Gabelli Dividend & Income Trust
           -----------------------------------------------------------
               (Exact name of registrant as specified in charter)

                              One Corporate Center
                            Rye, New York 10580-1422
           -----------------------------------------------------------
              (Address of principal executive offices) (Zip code)

                                Bruce N. Alpert
                               Gabelli Funds, LLC
                              One Corporate Center
                            Rye, New York 10580-1422
           -----------------------------------------------------------
                    (Name and address of agent for service)

       registrant's telephone number, including area code: 1-800-422-3554
                                                          ---------------

                      Date of fiscal year end: December 31
                                              ------------

                    Date of reporting period: June 30, 2005
                                             --------------

Form N-CSR is to be used by management investment companies to file reports with
the Commission not later than 10 days after the  transmission to stockholders of
any report that is required to be transmitted to  stockholders  under Rule 30e-1
under the Investment Company Act of 1940 (17 CFR 270.30e-1).  The Commission may
use the information provided on Form N-CSR in its regulatory, disclosure review,
inspection, and policymaking roles.

A registrant  is required to disclose the  information  specified by Form N-CSR,
and the  Commission  will make this  information  public.  A  registrant  is not
required to respond to the  collection  of  information  contained in Form N-CSR
unless the Form  displays a  currently  valid  Office of  Management  and Budget
("OMB")  control number.  Please direct comments  concerning the accuracy of the
information  collection  burden  estimate and any  suggestions  for reducing the
burden to Secretary,  Securities and Exchange Commission,  450 Fifth Street, NW,
Washington,  DC 20549-0609.  The OMB has reviewed this collection of information
under the clearance requirements of 44 U.S.C. ss. 3507.



ITEM 1. REPORTS TO STOCKHOLDERS.

The Report to Shareholders is attached herewith.



                                                                  [LOGO OMITTED]
                                                                   THE GABELLI
                                                                   DIVIDEND &
                                                                   INCOME TRUST

                       THE GABELLI DIVIDEND & INCOME TRUST

                               Semi-Annual Report
                                  June 30, 2005


TO OUR SHAREHOLDERS,

      The Gabelli  Dividend & Income  Trust's  ("the Trust") total return during
the second  quarter was 3.6% on a net asset value ("NAV")  basis,  compared to a
1.4% gain for the Standard & Poor's ("S&P") 500 Index. Year to date through June
30,  2005,  the  Trust's  total  return  was 4.7% on an NAV basis  versus a 0.8%
decline  for the S&P 500 Index.  The Trust's  market  price rose 5.5% during the
second  quarter and 7.0% for the first half of 2005. The Trust's market price on
June 30,  2005 was  $18.58,  which  equates  to an 9.1%  discount  to its NAV of
$20.44.

      Enclosed are the financial  statements and the investment  portfolio as of
June 30, 2005.


COMPARATIVE RESULTS
--------------------------------------------------------------------------------
                AVERAGE ANNUAL RETURNS THROUGH JUNE 30, 2005 (A)
                ------------------------------------------------


                                                                                                            Since
                                                                                       Year to            Inception
                                                                            Quarter      Date     1 Year  (11/28/03)
                                                                            -------      ----     ------  ----------
                                                                                                   
  GABELLI DIVIDEND & INCOME TRUST NAV RETURN (B) ..........................   3.64%      4.68%     14.77%    10.89%
  GABELLI DIVIDEND & INCOME TRUST INVESTMENT RETURN (C) ...................   5.45       6.99      14.15      1.59

  S&P 500 Index ...........................................................   1.37      (0.81)      6.32     15.74
  Dow Jones Industrial Average ............................................  (1.62)     (3.50)      0.83      8.89
  Nasdaq Composite Index ..................................................   2.89      (5.45)      0.45      4.93


(a)  RETURNS  REPRESENT PAST  PERFORMANCE  AND DO NOT GUARANTEE  FUTURE RESULTS.
     INVESTMENT RETURNS AND THE PRINCIPAL VALUE OF AN INVESTMENT WILL FLUCTUATE.
     WHEN  SHARES ARE SOLD,  THEY MAY BE WORTH MORE OR LESS THAN THEIR  ORIGINAL
     COST. CURRENT  PERFORMANCE MAY BE LOWER OR HIGHER THAN THE PERFORMANCE DATA
     PRESENTED. VISIT WWW.GABELLI.COM FOR PERFORMANCE INFORMATION AS OF THE MOST
     RECENT MONTH END.  INVESTORS  SHOULD  CONSIDER THE  INVESTMENT  OBJECTIVES,
     RISKS AND CHARGES  AND  EXPENSES OF THE FUND  CAREFULLY  BEFORE  INVESTING.
     PERFORMANCE FIGURES FOR PERIODS LESS THAN ONE YEAR ARE NOT ANNUALIZED.  THE
     DOW  JONES   INDUSTRIAL   AVERAGE  IS  AN  UNMANAGED   INDEX  OF  30  LARGE
     CAPITALIZATION  STOCKS.  THE S&P 500 AND THE NASDAQ  COMPOSITE  INDICES ARE
     UNMANAGED INDICATORS OF STOCK MARKET PERFORMANCE.  DIVIDENDS ARE CONSIDERED
     REINVESTED EXCEPT FOR THE NASDAQ COMPOSITE INDEX.
(b)  TOTAL  RETURNS  AND  AVERAGE  ANNUAL  RETURNS   REFLECT   CHANGES  IN  NAV,
     REINVESTMENT OF DISTRIBUTIONS AT NAV ON THE EX-DIVIDEND DATE AND ARE NET OF
     EXPENSES. SINCE INCEPTION RETURN BASED ON AN INITIAL NAV OF $19.06.
(c)  TOTAL RETURNS AND AVERAGE ANNUAL RETURNS  REFLECT CHANGES IN CLOSING MARKET
     VALUES ON THE NEW YORK STOCK EXCHANGE AND  REINVESTMENT OF DISTRIBUTIONS ON
     THE PAYABLE DATE. SINCE INCEPTION RETURN BASED ON AN INITIAL OFFERING PRICE
     OF $20.00.
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
We  have  separated  the  portfolio  manager's  commentary  from  the  financial
statements  and  investment  portfolio due to corporate  governance  regulations
stipulated by the  Sarbanes-Oxley  Act of 2002. We have done this to ensure that
the content of the portfolio manager's commentary is unrestricted. The financial
statements and investment  portfolio are mailed separately.  Both the commentary
and the financial  statements,  including the portfolio of investments,  will be
available on our website at www.gabelli.com/funds.
--------------------------------------------------------------------------------



                       THE GABELLI DIVIDEND & INCOME TRUST
                    SUMMARY OF PORTFOLIO HOLDINGS (UNAUDITED)


The  following  table  presents   portfolio  holdings  as  a  percent  of  total
investments:


Financial Services ...............................   13.1%
U.S. Government Obligations ......................   12.5%
Energy and Utilities: Oil ........................   12.2%
Energy and Utilities: Integrated .................   11.8%
Repurchase Agreements ............................    8.6%
Telecommunications ...............................    6.4%
Energy and Utilities: Electric ...................    6.2%
Energy and Utilities: Natural Gas ................    3.6%
Food and Beverage ................................    3.5%
Diversified Industrial ...........................    2.9%
Health Care ......................................    2.2%
Entertainment ....................................    1.7%
Consumer Products ................................    1.4%
Automotive: Parts and Accessories ................    1.3%
Retail ...........................................    1.3%
Specialty Chemicals ..............................    1.2%
Machinery ........................................    1.1%
Cable and Satellite ..............................    1.1%
Broadcasting .....................................    1.0%
Transportation ...................................    0.9%
Hotels and Gaming ................................    0.8%
Energy and Utilities .............................    0.6%
Agriculture ......................................    0.6%
Computer Software and Services ...................    0.6%
Aerospace ........................................    0.6%
Equipment and Supplies ...........................    0.6%
Metals and Mining ................................    0.5%
Wireless Communications ..........................    0.3%
Communications Equipment .........................    0.3%
Energy and Utilities: Water ......................    0.3%
Real Estate Investment Trusts ....................    0.2%
Business Services ................................    0.2%
Publishing .......................................    0.2%
Aviation: Parts and Services .....................    0.1%
Closed-End Funds .................................    0.1%
                                                    ------
                                                    100.0%
                                                    ======

THE GABELLI  DIVIDEND & INCOME TRUST (THE "FUND")  FILES A COMPLETE  SCHEDULE OF
PORTFOLIO  HOLDINGS WITH THE SEC FOR THE FIRST AND THIRD QUARTERS OF EACH FISCAL
YEAR ON FORM N-Q,  THE LAST OF WHICH WAS FILED FOR THE  QUARTER  ENDED MARCH 31,
2005.  SHAREHOLDERS MAY OBTAIN THIS INFORMATION AT WWW.GABELLI.COM OR BY CALLING
THE FUND AT 800-GABELLI (800-422-3554).  THE FUND'S FORM N-Q IS AVAILABLE ON THE
SEC'S  WEBSITE  AT  WWW.SEC.GOV  AND MAY  ALSO BE  REVIEWED  AND  COPIED  AT THE
COMMISSION'S  PUBLIC  REFERENCE  ROOM  IN  WASHINGTON,  DC.  INFORMATION  ON THE
OPERATION   OF  THE  PUBLIC   REFERENCE   ROOM  MAY  BE   OBTAINED   BY  CALLING
1-800-SEC-0330.

PROXY VOTING

      The Fund files Form N-PX with its complete  proxy voting record for the 12
months ended June 30th, no later than August 31st of each year. A description of
the Fund's proxy voting  policies and procedures are available  without  charge,
upon request, (i) by calling 800-GABELLI (800-422-3554);  (ii) by writing to The
Gabelli Funds at One Corporate Center, Rye, NY 10580-1422; and (iii) by visiting
the Securities and Exchange Commission's website at www.sec.gov.

SHAREHOLDER MEETING -- MAY 9, 2005 -- FINAL RESULTS

      The Annual  Meeting of  Shareholders  was held on May 9, 2005 at the Hyatt
Regency in Old  Greenwich,  Connecticut.  At that meeting,  common and preferred
shareholders voting together as a single class elected Frank J. Fahrenkopf, Jr.,
Anthonie C. van Ekris and  Salvatore  J. Zizza as  Trustees of the Trust.  There
were 85,563,542  votes,  85,642,850  votes and 85,663,733 votes cast in favor of
each Trustee and  1,382,981  votes,  1,303,673  votes and  1,282,790  votes were
withheld for each Trustee,  respectively.  In addition,  preferred  shareholders
voting  as a single  class  elected  Anthony  J.  Colavita  and James R. Conn as
Trustees of the Trust. There were 3,135,151 and 3,134,216 votes cast in favor of
each  Trustee  and 38,079  and 39,104  votes  were  withheld  for each  Trustee,
respectively.

      Mario J.  Gabelli,  Mario  d'Urso,  Michael J.  Melarkey,  Karl Otto Pohl,
Salvatore M. Salibello and Edward T. Tokar continue to serve in their capacities
as Trustees of the Trust.

      We thank you for your participation and appreciate your continued support.

                                        2



                       THE GABELLI DIVIDEND & INCOME TRUST
                             SCHEDULE OF INVESTMENTS
                            JUNE 30, 2005 (UNAUDITED)

                                                                 MARKET
      SHARES                                      COST            VALUE
    ----------                                  --------         --------
   
              COMMON STOCKS -- 74.3%
              AEROSPACE -- 0.4%
      10,000  Goodrich Corp. ...........   $      281,823  $      409,600
      30,000  Kaman Corp., Cl. A .......          382,348         541,200
     350,000  Titan Corp.+ .............        6,788,991       7,959,000
                                           --------------  --------------
                                                7,453,162       8,909,800
                                           --------------  --------------
              AGRICULTURE -- 0.5%
     490,000  Archer-Daniels-Midland Co.        8,062,273      10,476,200
                                           --------------  --------------
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 1.3%
     490,000  Dana Corp. ...............        9,868,146       7,354,900
     455,000  Genuine Parts Co. ........       15,537,978      18,695,950
                                           --------------  --------------
                                               25,406,124      26,050,850
                                           --------------  --------------
              BROADCASTING -- 0.5%
     280,000  Clear Channel
                Communications Inc. ....        8,766,852       8,660,400
      20,000  Liberty Corp. ............          923,714         736,200
                                           --------------  --------------
                                                9,690,566       9,396,600
                                           --------------  --------------
              CABLE AND SATELLITE -- 1.1%
      14,200  Cogeco Inc. ..............          276,997         311,306
     100,000  DIRECTV Group Inc.+ ......        1,745,733       1,550,000
     295,000  EchoStar Communications
                Corp., Cl. A ...........        9,030,542       8,894,250
      90,001  Liberty Global Inc., Cl. A+       3,598,648       4,200,333
     210,000  Rogers Communications
                Inc., Cl. B                     4,780,833       6,904,800
                                           --------------  --------------
                                               19,432,753      21,860,689
                                           --------------  --------------
              COMMUNICATIONS EQUIPMENT -- 0.0%
      20,000  Thomas & Betts Corp.+               629,282         564,800
                                           --------------  --------------
              COMPUTER SOFTWARE AND SERVICES -- 0.6%
      50,000  Ask Jeeves Inc.+ .........        1,429,605       1,509,500
     250,000  Storage Technology Corp.+         9,103,515       9,072,500
      25,000  SunGard Data Systems Inc.+          861,210         879,250
                                           --------------  --------------
                                               11,394,330      11,461,250
                                           --------------  --------------
              CONSUMER PRODUCTS -- 1.4%
      15,000  Altria Group Inc. ........          750,667         969,900
      19,000  Avon Products Inc. .......          698,781         719,150
      30,000  Eastman Kodak Co. ........          766,883         805,500
     135,000  Gallaher Group plc, ADR ..        6,687,854       8,005,500
      70,000  Gillette Co. .............        3,459,076       3,544,100
       1,000  Kimberly-Clark Corp. .....           53,184          62,590
      30,000  Maytag Corp. .............          471,625         469,800
      90,000  Procter & Gamble Co. .....        4,748,057       4,747,500
     719,500  Swedish Match AB .........        7,274,631       8,174,200
                                           --------------  --------------
                                               24,910,758      27,498,240
                                           --------------  --------------
 
                                                                 MARKET
      SHARES                                      COST            VALUE
    ----------                                  --------         --------
   
              DIVERSIFIED INDUSTRIAL -- 2.4%
     250,000  Bouygues SA ..............   $    7,681,198  $   10,364,983
     130,000  Cooper Industries Ltd., Cl. A     8,067,358       8,307,000
     350,000  General Electric Co. .....       11,076,517      12,127,500
     200,000  Honeywell International Inc.      6,549,070       7,326,000
      30,000  ITT Industries Inc. ......        2,489,631       2,928,900
     100,000  Sonoco Products Co. ......        2,400,642       2,650,000
       1,000  Textron Inc. .............           51,500          75,850
   1,051,000  Tomkins plc ..............        5,080,148       4,924,237
      24,000  Tomkins plc, ADR .........          472,419         456,480
                                           --------------  --------------
                                               43,868,483      49,160,950
                                           --------------  --------------
              ENERGY AND UTILITIES: ELECTRIC -- 6.2%
      30,000  Allegheny Energy Inc.+ ...          438,040         756,600
     120,000  ALLETE Inc. ..............        3,983,448       5,988,000
     305,000  American Electric
                Power Co. Inc. .........        9,047,393      11,245,350
      20,000  Cleco Corp. ..............          349,431         431,400
     377,000  DPL Inc. .................        7,269,715      10,348,650
      17,500  DTE Energy Co. ...........          667,957         818,475
     270,000  Duquesne Light
                Holdings Inc. ..........        4,812,167       5,043,600
     237,000  Electric Power
                Development Co. Ltd. ...        6,918,340       6,859,345
     210,000  FPL Group Inc. ...........        7,085,085       8,832,600
     610,000  Great Plains Energy Inc. .       18,714,180      19,452,900
     600,000  Pepco Holdings Inc. ......       11,391,942      14,364,000
     220,000  Pinnacle West Capital Corp.       8,566,123       9,779,000
     500,000  Southern Co. .............       14,779,215      17,335,000
     500,000  Unisource Energy Corp. ...       12,298,314      15,375,000
                                           --------------  --------------
                                              106,321,350     126,629,920
                                           --------------  --------------
              ENERGY AND UTILITIES: INTEGRATED -- 11.8%
      12,000  Alliant Energy Corp. .....          305,115         337,800
     410,000  Ameren Corp. .............       18,428,777      22,673,000
      35,000  Avista Corp. .............          610,184         650,650
      11,000  Black Hills Corp. ........          335,198         405,350
      22,800  Central Vermont Public
                Service Corp. ..........          446,712         421,800
      32,100  CH Energy Group Inc. .....        1,481,792       1,561,023
     108,000  Chubu Electric
                Power Co. Inc. .........        2,458,019       2,590,208
     121,500  Chugoku Electric
                Power Co. Inc. .........        2,194,052       2,371,720
     330,000  Cinergy Corp. ............       12,511,142      14,790,600
     167,000  CONSOL Energy Inc. .......        3,852,748       8,947,860
     200,000  Consolidated Edison Inc.          8,201,972       9,368,000
       4,000  Dominion Resources Inc. ..          271,053         293,560
     200,000  Duke Energy Corp. ........        4,255,621       5,946,000
     430,000  Edison SpA+ ..............        1,002,090         957,475
     150,000  El Paso Corp. ............        1,485,360       1,728,000
 
 
                  See accompanying notes to financial statements.
 
                                        3
 
 
 
                       THE GABELLI DIVIDEND & INCOME TRUST
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2005 (UNAUDITED)

                                                              MARKET
      SHARES                                   COST            VALUE
    ----------                               --------         --------
 
              COMMON STOCKS (CONTINUED)
              ENERGY AND UTILITIES: INTEGRATED (CONTINUED)
       6,500  Empire District
                Electric Co. ...........   $      144,112  $      155,740
     300,000  Enel SpA .................        2,324,318       2,613,936
      47,000  Enel SpA, ADR ............        1,839,336       2,040,270
     139,500  Energy East Corp. ........        3,166,127       4,042,710
     220,000  FirstEnergy Corp. ........        7,886,725      10,584,200
     130,000  Hawaiian Electric
                Industries Inc. ........        3,045,840       3,485,300
     250,000  Hera SpA .................          552,073         696,596
     121,500  Hokkaido Electric
                Power Co. Inc. .........        2,282,208       2,486,746
     121,500  Hokuriku Electric
                Power Co. ..............        2,131,359       2,316,946
     121,500  Kansai Electric
                Power Co. Inc. .........        2,333,021       2,442,927
      69,500  Korea Electric Power
                Corp., ADR .............          995,325       1,089,065
     121,500  Kyushu Electric
                Power Co. Inc. .........        2,374,466       2,640,114
      25,000  Maine & Maritimes Corp. ..          746,488         612,500
       4,000  MGE Energy Inc. ..........          132,594         145,520
      40,000  National Grid
                Transco plc, ADR .......        1,588,564       1,950,800
     260,000  NiSource Inc. ............        5,433,717       6,429,800
     600,000  NSTAR ....................       14,242,809      18,498,000
     500,000  OGE Energy Corp. .........       12,037,779      14,470,000
      60,000  Ormat Technologies Inc. ..          900,000       1,146,000
     330,000  Progress Energy Inc. .....       14,816,426      14,929,200
     310,000  Public Service Enterprise
                Group Inc. .............       13,620,343      18,854,200
     220,000  Scottish Power plc,
                ADR ....................        6,417,661       7,832,000
     121,500  Shikoku Electric
                Power Co. Inc. .........        2,264,565       2,421,017
       2,000  TECO Energy Inc. .........           27,648          37,820
     121,500  Tohoku Electric
                Power Co. Inc. .........        2,112,763       2,590,817
     108,000  Tokyo Electric
                Power Co. Inc. .........        2,545,172       2,575,602
       1,000  TXU Corp. ................           28,289          83,090
      60,000  Vectren Corp. ............        1,483,577       1,723,800
     450,000  Westar Energy Inc. .......        8,854,560      10,813,500
      90,000  Wisconsin Energy Corp. ...        2,844,518       3,510,000
     150,000  WPS Resources Corp. ......        6,859,066       8,437,500
     800,000  Xcel Energy Inc. .........       13,706,887      15,616,000
                                           --------------  --------------
                                              197,578,171     240,314,762
                                           --------------  --------------

                                                                 MARKET
      SHARES                                      COST            VALUE
    ----------                                  --------         --------
   
              ENERGY AND UTILITIES: NATURAL GAS -- 3.6%
       8,500  AGL Resources Inc. .......   $      231,031  $      328,525
     100,000  Atmos Energy Corp. ........       2,487,349       2,880,000
      14,800  Delta Natural Gas Co. Inc.          374,076         382,728
       6,000  Energen Corp. ............          124,550         210,300
     380,000  KeySpan Corp. ............       13,740,598      15,466,000
      20,000  Kinder Morgan Energy
                Partners LP ............          824,553       1,018,400
      50,000  Laclede Group Inc. .......        1,380,807       1,588,000
     300,000  National Fuel Gas Co. ....        7,226,378       8,673,000
     215,000  Nicor Inc. ...............        7,320,919       8,851,550
     220,000  ONEOK Inc. ...............        4,686,840       7,183,000
     250,000  Peoples Energy Corp. .....       10,457,700      10,865,000
     300,000  SEMCO Energy Inc.+ .......        1,686,087       1,797,000
     200,000  Sempra Energy ............        5,764,549       8,262,000
      12,000  South Jersey Industries Inc.        497,736         733,440
      20,000  Southern Union Co.+ ......          457,198         491,000
     167,800  Southwest Gas Corp. ......        4,009,556       4,280,578
                                           --------------  --------------
                                               61,269,927      73,010,521
                                           --------------  --------------
              ENERGY AND UTILITIES: OIL -- 12.2%
      10,000  Amerada Hess Corp. .......          830,468       1,065,100
       7,000  Anadarko Petroleum Corp.            391,850         575,050
      38,000  Apache Corp. .............        1,678,926       2,454,800
      20,000  Baker Hughes Inc. ........          759,763       1,023,200
      26,900  BG Group plc, ADR ........        1,049,832       1,119,040
     160,000  BP plc, ADR ..............        7,479,063       9,980,800
      80,000  Burlington Resources Inc.         3,248,465       4,419,200
       5,000  Chesapeake Energy Corp. ..           65,489         114,000
     150,000  Chevron Corp. ............        7,889,415       8,388,000
       1,000  Cimarex Energy Co.+ ......           28,300          38,910
     420,000  ConocoPhillips ...........       15,095,391      24,145,800
      20,000  Cooper Cameron Corp.+ ....        1,103,787       1,241,000
      60,000  Devon Energy Corp. .......        2,266,223       3,040,800
     290,000  Diamond Offshore
                Drilling Inc. ..........        6,904,634      15,494,700
      75,000  Eni SpA, ADR .............        6,854,713       9,615,000
     225,000  Exxon Mobil Corp. ........       10,427,149      12,930,750
     200,000  Halliburton Co. ..........        5,839,449       9,564,000
     140,000  Kaneb Services LLC .......        6,027,731       6,059,200
      89,994  Kerr-McGee Corp. .........        4,654,992       6,867,442
     283,000  Marathon Oil Corp. .......        8,736,357      15,103,710
     200,000  Murphy Oil Corp. .........        7,688,489      10,446,000
       2,000  Nabors Industries Ltd.+ ..           97,350         121,240
       5,000  Noble Corp. ..............          254,820         307,550
     190,000  Occidental Petroleum Corp.        9,068,488      14,616,700
      10,000  PetroChina Co. Ltd., ADR            647,279         734,500
         500  PetroKazakhstan Inc.,
                Cl. A ..................           18,675          18,290
      54,000  Premcor Inc. .............        3,702,949       4,005,720


                 See accompanying notes to financial statements.

                                       4



                       THE GABELLI DIVIDEND & INCOME TRUST
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2005 (UNAUDITED)

                                                                 MARKET
      SHARES                                      COST            VALUE
    ----------                                  --------         --------
   
              COMMON STOCKS (CONTINUED)
              ENERGY AND UTILITIES: OIL (CONTINUED)
     280,000  Repsol YPF SA, ADR .......   $    5,930,532  $    7,036,400
     200,000  Royal Dutch
                Petroleum Co. ..........        9,567,840      12,980,000
      40,000  Schlumberger Ltd. ........        2,128,651       3,037,600
       1,000  Seitel Inc.+ .............            1,285           1,460
     940,000  Statoil ASA, ADR .........       10,512,511      19,082,003
     100,000  Sunoco Inc. ..............        8,156,500      11,368,000
     102,000  Total SA, ADR ............        9,153,120      11,918,700
      17,000  Transocean Inc.+ .........          803,094         917,490
     290,000  Unocal Corp. .............       16,309,189      18,864,500
                                           --------------  --------------
                                              175,372,769     248,696,655
                                           --------------  --------------
              ENERGY AND UTILITIES: WATER -- 0.3%
      11,000  American States Water Co.           273,608         323,070
      40,000  Aqua America Inc. ........          873,090       1,189,600
       4,000  Artesian Resources Corp.,
                Cl. A ..................          113,635         118,440
       3,000  California Water
                Service Group ..........           94,710         112,620
       5,000  Connecticut Water
                Service Inc. ...........          128,138         124,950
       6,000  Middlesex Water Co. ......          111,082         116,520
      21,466  Pennichuck Corp. .........          417,619         410,430
      45,800  SJW Corp. ................        1,536,525       2,153,058
      11,500  Southwest Water Co. ......          136,325         136,045
      36,000  United Utilities plc, ADR           774,333         861,480
      11,000  Veolia Environnement .....          304,150         413,595
       6,000  York Water Co. ...........          115,031         126,840
                                           --------------  --------------
                                                4,878,246       6,086,648
                                           --------------  --------------
              ENTERTAINMENT -- 1.4%
       2,000  Grupo Televisa SA, ADR ...           79,516         124,180
     500,000  The Walt Disney Co. ......       11,529,759      12,590,000
     490,000  Time Warner Inc.+ ........        8,379,385       8,187,900
     250,000  Vivendi Universal SA, ADR         7,761,402       7,832,500
                                           --------------  --------------
                                               27,750,062      28,734,580
                                           --------------  --------------
              EQUIPMENT AND SUPPLIES -- 0.5%
     115,000  CIRCOR International Inc.         2,094,187       2,837,050
       1,100  CUNO Inc.+ ...............           78,407          78,584
      29,000  Lufkin Industries Inc. ...          457,313       1,043,420
      46,800  Mueller Industries Inc. ..        2,071,647       1,268,280
     198,000  RPC Inc. .................        1,966,659       3,350,160
      11,000  Weatherford
                International Ltd.+ ....          520,533         637,780
                                           --------------  --------------
                                                7,188,746       9,215,274
                                           --------------  --------------

                                                                 MARKET
      SHARES                                      COST            VALUE
    ----------                                  --------         --------
   
              FINANCIAL SERVICES -- 12.3%
     360,000  Alliance Capital
                Management
                Holding LP .............   $   12,088,737  $   16,826,400
     360,000  American Express Co. .....       18,313,522      19,162,800
     285,000  American International
                Group Inc. .............       17,423,364      16,558,500
     120,000  AmSouth Bancorporation ...        2,973,948       3,120,000
     510,000  Bank of America Corp. ....       20,565,031      23,261,100
     361,400  Bank of New York
                Co. Inc. ...............       11,720,504      10,401,092
       3,000  BlackRock, Inc., Cl. A ...          217,161         241,350
     420,000  Citigroup Inc. ...........       20,378,842      19,416,600
     100,000  Commercial Federal Corp.          3,392,200       3,368,000
      30,000  Deutsche Bank AG, ADR ....        2,456,595       2,337,000
     100,200  Fidelity National
                Financial Inc. .........        4,276,588       3,576,138
     145,000  Fifth Third Bancorp ......        6,516,066       5,975,450
     100,000  First Horizon
                National Corp. .........        4,259,774       4,220,000
      30,000  Flushing Financial Corp. .          580,605         552,000
      27,000  Hartford Financial Services
                Group Inc. .............        1,748,090       2,019,060
      55,000  Hibernia Corp., Cl. A ....        1,766,289       1,824,900
      60,000  Janus Capital Group Inc.            896,299         902,400
     510,000  JPMorgan Chase & Co. .....       18,568,142      18,013,200
      50,000  KeyCorp ..................        1,418,288       1,657,500
     380,000  MBNA Corp. ...............       10,017,562       9,940,800
      15,000  Merrill Lynch & Co. Inc.            833,066         825,150
     135,000  Morgan Stanley ...........        6,866,538       7,083,450
     180,000  New York Community
                Bancorp Inc. ...........        3,510,993       3,261,600
       4,000  NewAlliance
                Bancshares Inc. ........           59,954          56,200
      30,000  North Fork
                Bancorporation Inc. ....          729,176         842,700
     230,000  PNC Financial
                Services Group Inc. ....       12,320,902      12,525,800
     130,000  Popular Inc. .............        3,082,073       3,274,700
       1,000  Progressive Corp. ........           89,520          98,810
     289,010  Sovereign Bancorp Inc. ...        6,349,625       6,456,484
     293,800  St. Paul Travelers
                Companies Inc. .........       11,055,903      11,613,914
      15,000  Sterling Bancorp .........          341,301         320,250
      60,000  T. Rowe Price Group Inc.          3,056,819       3,756,000
       6,334  United Fire &
                Casualty Co. ...........          151,995         281,356
       5,000  Unitrin Inc. .............          187,486         245,500
      14,490  Valley National Bancorp ..          378,581         338,776
     245,000  Wachovia Corp. ...........       11,347,420      12,152,000


                 See accompanying notes to financial statements.

                                       5



                       THE GABELLI DIVIDEND & INCOME TRUST
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2005 (UNAUDITED)

                                                                 MARKET
      SHARES                                      COST            VALUE
    ----------                                  --------         --------
   
              COMMON STOCKS (CONTINUED)
              FINANCIAL SERVICES (CONTINUED)
     290,300  Waddell & Reed
              Financial Inc., Cl. A ....   $    6,628,048  $    5,370,550
      32,000  Washington Mutual Inc. ...        1,266,593       1,302,080
       3,500  Webster Financial Corp. ..          155,536         163,415
     130,000  Wells Fargo & Co. ........        7,427,111       8,005,400
     100,000  Wilmington Trust Corp. ...        3,578,188       3,601,000
      87,300  Zions Bancorporation .....        5,691,463       6,419,169
                                           --------------  --------------
                                              244,685,898     251,368,594
                                           --------------  --------------
              FOOD AND BEVERAGE -- 3.5%
     120,000  Anheuser-Busch
              Companies Inc. ...........        5,621,318       5,490,000
      20,000  Campbell Soup Co. ........          564,258         615,400
     150,000  Coca-Cola Co. ............        6,659,079       6,262,500
     180,000  ConAgra Foods Inc. .......        4,818,670       4,168,800
     450,000  Dreyer's Grand Ice Cream   
                Holdings Inc., Cl. A ...       34,980,592      36,630,000
     165,000  General Mills Inc. .......        7,568,765       7,720,350
      80,000  Heinz (H.J.) Co. .........        2,950,151       2,833,600
       1,000  Kellogg Co. ..............           35,550          44,440
      35,000  Kraft Foods Inc., Cl. A ..        1,114,741       1,113,350
     290,000  Sara Lee Corp. ...........        6,455,319       5,744,900
       1,000  Wrigley (Wm.) Jr. Co. ....           55,998          68,840
                                           --------------  --------------
                                               70,824,441      70,692,180
                                           --------------  --------------
              HEALTH CARE -- 2.2%
     145,000  Bristol-Myers Squibb Co.          3,552,525       3,622,100
     150,000  Eli Lilly & Co. ..........        9,066,485       8,356,500
     160,000  Eon Labs Inc.+ ...........        4,850,300       4,902,400
     220,000  Merck & Co. Inc. .........        8,376,601       6,776,000
      50,000  Owens & Minor Inc. .......        1,240,047       1,617,500
     585,000  Pfizer Inc. ..............       17,779,446      16,134,300
      85,000  Renal Care Group Inc.+ ...        3,908,289       3,918,500
      10,000  Wyeth ....................          398,480         445,000
                                           --------------  --------------
                                               49,172,173      45,772,300
                                           --------------  --------------
              HOTELS AND GAMING -- 0.8%
   2,000,000  Hilton Group plc .........        9,246,478      10,257,465
     250,000  Hilton Hotels Corp. ......        4,259,449       5,962,500
                                           --------------  --------------
                                               13,505,927      16,219,965
                                           --------------  --------------
              MACHINERY -- 1.1%
     350,000  CNH Global NV ............        6,922,214       6,611,500
     235,000  Deere & Co. ..............       15,857,224      15,390,150
                                           --------------  --------------
                                               22,779,438      22,001,650
                                           --------------  --------------
              METALS AND MINING -- 0.4%
      10,000  Arch Coal Inc. ...........          314,774         544,700
       6,000  BHP Billiton Ltd., ADR ...          161,066         163,800
 
                                                                 MARKET
      SHARES                                      COST            VALUE
    ----------                                  --------         --------
   
       1,000  Fording Canadian
                Coal Trust .............   $       32,950  $       92,200
     120,000  Freeport-McMoRan Copper
                & Gold Inc., Cl. B .....        4,389,476       4,492,800
      24,000  Inco Ltd. ................          911,698         906,000
      10,000  Massey Energy Co. ........          235,475         377,200
      12,000  Peabody Energy Corp. .....          291,734         624,480
       1,000  Rio Tinto plc, ADR .......          127,360         121,920
       3,000  Westmoreland Coal Co.+ ...           52,605          61,740
                                           --------------  --------------
                                                6,517,138       7,384,840
                                           --------------  --------------
              PUBLISHING -- 0.2%
     200,000  Reader's Digest
                Association Inc. .......        2,978,081       3,300,000
                                           --------------  --------------
              REAL ESTATE -- 0.0%
       8,000  Brascan Corp., Cl. A .....          186,196         305,280
                                           --------------  --------------
              REAL ESTATE INVESTMENT TRUSTS -- 0.2%
     152,000  Catellus Development
                Corp ...................        5,023,200       4,985,600
                                           --------------  --------------
              RETAIL -- 1.3%
     515,000  Albertson's Inc. .........       11,858,900      10,650,200
     165,300  Ingles Markets Inc., Cl. A        1,871,885       2,276,181
      17,500  Neiman Marcus Group
                Inc., Cl. B ............        1,690,180       1,692,250
     550,000  Safeway Inc. .............       11,783,291      12,424,500
                                           --------------  --------------
                                               27,204,256      27,043,131
                                           --------------  --------------
              SPECIALTY CHEMICALS -- 1.2%
      65,000  Ashland Inc. .............        2,904,580       4,671,550
     145,200  Dow Chemical Co. .........        5,775,117       6,465,756
     215,000  E.I. du Pont de
                Nemours and Co. ........        9,586,273       9,247,150
     200,000  Ferro Corp. ..............        3,966,201       3,972,000
      40,000  Olin Corp. ...............          701,828         729,600
                                           --------------  --------------
                                               22,933,999      25,086,056
                                           --------------  --------------
              TELECOMMUNICATIONS -- 5.9%
     900,000  AT&T Corp. ...............       17,011,477      17,136,000
     650,000  BCE Inc. .................       14,200,755      15,392,000
     205,000  BellSouth Corp. ..........        5,462,246       5,446,850
      74,000  BT Group plc, ADR ........        2,312,412       3,078,400
      30,000  CenturyTel Inc. ..........          881,776       1,038,900
     155,000  Citizens Communications
                Co .....................        2,101,394       2,083,200
      15,000  Commonwealth Telephone
                Enterprises Inc. .......          753,222         628,650
      50,000  Compania de
                Telecomunicaciones de
                Chile SA, ADR ..........          607,686         508,500
  
  
                 See accompanying notes to financial statements.
  
                                        6
  

  
                       THE GABELLI DIVIDEND & INCOME TRUST
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2005 (UNAUDITED)

                                                                 MARKET
      SHARES                                      COST            VALUE
    ----------                                  --------         --------
   
              COMMON STOCKS (CONTINUED)
              TELECOMMUNICATIONS (CONTINUED)
     100,000  Deutsche Telekom
                AG, ADR ................   $    1,796,995  $    1,842,000
      55,000  France Telecom SA, ADR ...        1,338,443       1,602,700
     220,000  Hellenic Telecommunications
                Organization SA, ADR+ ..        1,724,294       2,123,000
      15,000  Manitoba Telecom
                Services Inc. ..........          506,117         571,743
     250,000  MCI Inc. .................        6,045,123       6,427,500
     225,000  Qwest Communications
                International Inc.+ ....          775,852         834,750
     300,000  SBC Communications Inc. ..        7,416,654       7,125,000
     840,000  Sprint Corp. .............       15,078,016      21,075,600
     345,000  TDC A/S, ADR .............        6,016,102       7,386,450
      12,000  Telecom Corp. of New
                Zealand Ltd., ADR ......          322,396         403,080
      42,000  Telecom Italia SpA, ADR ..        1,285,636       1,315,020
      26,000  Telefonica SA, ADR .......        1,107,367       1,271,400
     290,000  Telefonos de Mexico SA de
                CV, Cl. L, ADR .........        4,796,770       5,478,100
     160,000  Telstra Corp. Ltd., ADR ..        2,939,066       3,096,000
     130,000  TELUS Corp., Non-Voting ..        2,381,462       4,435,582
     300,000  Verizon Communications
                Inc ....................       10,168,118      10,365,000
                                           --------------  --------------
                                              107,029,379     120,665,425
                                           --------------  --------------
              TRANSPORTATION -- 0.7%
       8,000  Frontline Ltd. ............         238,294         321,920
     210,000  GATX Corp. ...............        5,512,154       7,245,000
      24,000  Golden Ocean Group Ltd.+ .           14,400          15,610
      98,200  Overnite Corp. ...........        4,188,124       4,220,636
       6,000  Ship Finance
                International Ltd. .....          122,491         113,460
      42,000  Teekay Shipping Corp. ....        1,312,136       1,843,800
                                           --------------  --------------
                                               11,387,599      13,760,426
                                           --------------  --------------
              WIRELESS COMMUNICATIONS -- 0.3%
      18,598  Crown Castle
                International Corp.+ ...          297,598         377,911
     120,000  O2 plc+ ..................          265,967         292,943
     110,000  United States
                Cellular Corp.+ ........        5,022,195       5,493,400
       3,000  Vimpel-Communications,
                ADR+ ...................           91,155         102,090
                                           --------------  --------------
                                                5,676,915       6,266,344
                                           --------------  --------------
              TOTAL COMMON
                STOCKS .................    1,321,111,642   1,512,919,530
                                           --------------  --------------

                                                                 MARKET
      SHARES                                      COST            VALUE
    ----------                                  --------         --------
   
              PREFERRED STOCKS -- 0.1%
              CLOSED-END FUNDS -- 0.1%
     69,100   General American Investors Co. Inc.,
                5.950% Cumulative Pfd.,
                Ser. B .................   $    1,712,369  $    1,733,719
                                           --------------  --------------
 
              CONVERTIBLE PREFERRED STOCKS -- 2.9%
              AEROSPACE -- 0.1%
       5,000  Coltec Capital Trust,
                5.250% Cv. Pfd. ........          245,475         248,750
       8,315  Northrop Grumman Corp.,
                7.000% Cv. Pfd., Ser. B           997,555       1,039,375
                                           --------------  --------------
                                                1,243,030       1,288,125
                                           --------------  --------------
              AUTOMOTIVE -- 0.0%
      20,000  General Motors Corp.,
                4.500% Cv. Pfd., Ser. A           518,910         486,400
                                           --------------  --------------
              AVIATION: PARTS AND SERVICES -- 0.1%
      28,000  Sequa Corp.,
                $5.00 Cv. Pfd. .........        2,618,490       2,744,000
                                           --------------  --------------
              BROADCASTING -- 0.0%
      20,460  Emmis Communications Corp.,
                6.250% Cv. Pfd., Ser. A           960,081         855,842
                                           --------------  --------------
              BUILDING AND CONSTRUCTION -- 0.0%
         200  Fleetwood Capital Trust,
                6.000% Cv. Pfd.+ .......            6,210           9,600
                                           --------------  --------------
              BUSINESS SERVICES -- 0.1%
      30,000  Allied Waste Industries Inc.,
                6.250% Cv. Pfd. ........        1,631,522       1,382,100
                                           --------------  --------------
              DIVERSIFIED INDUSTRIAL -- 0.5%
     179,400  Owens-Illinois Inc.,
                4.750% Cv. Pfd. ........        5,956,159       7,269,288
      80,502  Smurfit-Stone Container Corp.,
                7.000% Cv. Pfd., Ser. A         2,008,346       1,865,231
       1,000  U.S. Steel Corp.,
                7.000% Cv. Pfd., Ser. B            88,510         110,935
                                           --------------  --------------
                                                8,053,015       9,245,454
                                           --------------  --------------
              ENERGY AND UTILITIES -- 0.6%
              Chesapeake Energy Corp.,
       5,000  5.000% Cv. Pfd. (a) ......          512,500         575,000
      20,000  5.000% Cv. Pfd. ..........        2,193,750       2,967,400
       2,700  6.000% Cv. Pfd. ..........          194,400         310,500
      20,000  CMS Energy Corp.,
                4.500% Cv. Pfd., Ser. B         1,069,062       1,592,500
     130,000  El Paso Corp. Capital Trust I,
                4.750% Cv. Pfd., Ser. C         4,680,219       4,946,500


                 See accompanying notes to financial statements.

                                       7



                       THE GABELLI DIVIDEND & INCOME TRUST
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2005 (UNAUDITED)

                                                                 MARKET
      SHARES                                      COST            VALUE
    ----------                                  --------         --------
   
              CONVERTIBLE PREFERRED STOCKS (CONTINUED)
              ENERGY AND UTILITIES (CONTINUED)
      40,000  Hanover Compressor
                Capital Trust,
                7.250% Cv. Pfd. ........   $    1,999,453  $    1,910,000
                                           --------------  --------------
                                               10,649,384      12,301,900
                                           --------------  --------------
              ENTERTAINMENT -- 0.2%
     164,000  Six Flags Inc.,
                7.250% Cv. Pfd., Ser. B         3,804,043       3,335,760
                                           --------------  --------------
              FINANCIAL SERVICES -- 0.8%
       5,920  Doral Financial Corp.,
                4.750% Cv. Pfd. (a) ....        1,313,670         964,960
     215,000  National Australia Bank Ltd.,
                7.875% Cv. Pfd. ........        8,179,114       8,385,000
     138,900  Newell Financial Trust,
                5.250% Cv. Pfd. ........        6,516,450       6,042,150
                                           --------------  --------------
                                               16,009,234      15,392,110
                                           --------------  --------------
              HEALTH CARE -- 0.0%
      10,000  Omnicare Inc.,
                4.000% Cv. Pfd., Ser. B           605,400         580,000
                                           --------------  --------------
              METALS AND MINING -- 0.1%
       9,750  Arch Coal Inc.,
                5.000% Cv. Pfd. ........          733,750       1,291,875
       6,000  Phelps Dodge Corp.,
                6.750% Cv. Pfd. ........        1,002,916       1,177,500
                                           --------------  --------------
                                                1,736,666       2,469,375
                                           --------------  --------------
              REAL ESTATE INVESTMENT TRUSTS -- 0.0%
       2,100  Equity Office Properties Trust,
                5.250% Cv. Pfd., Ser. B           104,120         107,583
                                           --------------  --------------
              TELECOMMUNICATIONS -- 0.4%
      39,500  Cincinnati Bell Inc.,
                6.750% Cv. Pfd., Ser. B         1,682,413       1,781,450
     121,000  Crown Castle International Corp.,
                6.250% Cv. Pfd.+ .......        5,568,000       5,853,375
                                           --------------  --------------
                                                7,250,413       7,634,825
                                           --------------  --------------
              TRANSPORTATION -- 0.0%
       1,500  GATX Corp.,
                $2.50 Cv. Pfd. .........          199,475         256,875
         982  Kansas City Southern,
                4.250% Cv. Pfd. ........          551,884         713,693
                                           --------------  --------------
                                                  751,359         970,568
                                           --------------  --------------
              TOTAL CONVERTIBLE
                PREFERRED STOCKS .......       55,941,877      58,803,642
                                           --------------  --------------
 
    PRINCIPAL                                                  MARKET
      AMOUNT                                   COST            VALUE
    ----------                               --------         --------
 
              CONVERTIBLE CORPORATE BONDS -- 1.6%
              AEROSPACE -- 0.1%
 $ 1,000,000  GenCorp Inc., Sub. Deb. Cv.,
                5.750%, 04/15/07 .......   $      991,378  $    1,107,500
                                           --------------  --------------
              AGRICULTURE -- 0.1%
     600,000  Bunge Ltd. Financial Corp., Cv.,
                3.750%, 11/15/22 .......          620,604       1,188,000
                                           --------------  --------------
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.0%
     500,000  Standard Motor Products Inc.,
                Sub. Deb. Cv.,
                6.750%, 07/15/09 .......          478,477         475,000
                                           --------------  --------------
              BROADCASTING -- 0.5%
  13,240,000  Sinclair Broadcast Group Inc.,
                Sub. Deb. Cv.,
                6.000%, 09/15/12 .......       10,731,035      11,154,700
                                           --------------  --------------
              BUSINESS SERVICES -- 0.1%
              Trans-Lux Corp., Sub. Deb. Cv.,
     950,000    8.250%, 03/01/2012 .....          946,705         954,750
   2,000,000    7.500%, 12/01/2006 .....        2,003,357       1,997,500
                                           --------------  --------------
                                                2,950,062       2,952,250
                                           --------------  --------------
              COMMUNICATIONS EQUIPMENT -- 0.3%
   3,600,000  Agere Systems Inc.,
                Sub. Deb. Cv.,
                6.500%, 12/15/09 .......        3,720,472       3,645,000
   2,000,000  TriQuint Semiconductor Inc.,
                Sub. Deb. Cv.,
                4.000%, 03/01/07 .......        1,950,416       1,952,500
                                           --------------  --------------
                                                5,670,888       5,597,500
                                           --------------  --------------
              ENTERTAINMENT -- 0.1%
   1,000,000  The Walt Disney Co., Cv.,
                2.125%, 04/15/23 .......        1,024,858       1,031,250
                                           --------------  --------------
              EQUIPMENT AND SUPPLIES -- 0.1%
   1,000,000  Robbins & Myers Inc.,
                Sub. Deb. Cv.,
                8.000%, 01/31/08 .......        1,010,500       1,030,000
                                           --------------  --------------
              FINANCIAL SERVICES -- 0.0%
     250,000  AON Corp., Deb. Cv.,
                3.500%, 11/15/12 .......          281,580         313,438
                                           --------------  --------------
              FOOD AND BEVERAGE -- 0.0%
   1,550,000  Parmalat Soparfi SA,
                Sub. Deb. Cv.,
                6.125%, 05/23/32+ (b) ..          981,615         750,296
                                           --------------  --------------
 
 
                 See accompanying notes to financial statements.
 
                                        8
 

 
                       THE GABELLI DIVIDEND & INCOME TRUST
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2005 (UNAUDITED)

    PRINCIPAL                                                  MARKET
      AMOUNT                                   COST            VALUE
    ----------                               --------         --------
 
              CONVERTIBLE CORPORATE BONDS (CONTINUED)
              METALS AND MINING -- 0.0%
 $   400,000  Inco Ltd., Cv.,
                Zero Coupon, 03/29/21 ..   $      405,729  $      404,000
                                           --------------  --------------
              REAL ESTATE -- 0.0%
              Palm Harbor Homes Inc., Cv.,
     100,000    3.250%, 05/15/2024 .....           83,730          90,125
   1,000,000    3.250%, 05/15/2024 (a) .          972,058         901,250
                                           --------------  --------------
                                                1,055,788         991,375
                                           --------------  --------------
              TELECOMMUNICATIONS -- 0.1%
   2,000,000  Nortel Networks Corp., Cv.,
                4.250%, 09/01/08 .......        1,940,639       1,875,000
                                           --------------  --------------
              TRANSPORTATION -- 0.2%
   2,700,000  GATX Corp., Cv.,
                7.500%, 02/01/07 .......        2,955,692       3,148,875
                                           --------------  --------------
              TOTAL CONVERTIBLE
                CORPORATE BONDS ........       31,098,845      32,019,184
                                           --------------  --------------
 
              CORPORATE BONDS -- 0.0%
              DIVERSIFIED INDUSTRIAL -- 0.0%
   1,000,000  WHX Corp.,
                10.500%, 04/15/06 (b) ..          959,111         975,000
                                           --------------  --------------
 
              SHORT-TERM OBLIGATIONS -- 21.1%
              REPURCHASE AGREEMENTS -- 8.6%
 100,000,000  ABN Amro, 2.650%,
                dated 06/30/05, due 07/01/05,
                proceeds at maturity,
                $100,007,361 (c) .......      100,000,000     100,000,000
  75,000,000  Barclays Capital Inc., 2.850%,
                dated 06/30/05, due 07/01/05,
                proceeds at maturity,
                $75,005,938 (d) ........       75,000,000      75,000,000
                                           --------------  --------------
                                              175,000,000     175,000,000
                                           --------------  --------------
 
    PRINCIPAL                                                  MARKET
      AMOUNT                                   COST            VALUE
    ----------                               --------         --------
 
              U.S.  GOVERNMENT  OBLIGATIONS -- 12.5%  
$255,606,000  U.S. Treasury Bills,
                2.681% to 3.221%++,
                07/07/05 to 10/20/05 ...   $  254,989,397  $  254,982,040
                                           --------------  --------------

              TOTAL SHORT-TERM
                OBLIGATIONS ............      429,989,397     429,982,040
                                           --------------  --------------
TOTAL INVESTMENTS -- 100.0% ............   $1,840,813,241   2,036,433,115
                                           ==============

LIABILITIES IN EXCESS OF OTHER ASSETS ...................      (3,754,448)

PREFERRED STOCK
  (3,208,800 preferred shares outstanding) ..............    (300,000,000)
                                                           --------------

NET ASSETS -- COMMON SHARES
  (84,777,505 common shares outstanding) ................  $1,732,678,667
                                                           ==============
NET ASSET VALUE PER COMMON SHARE
   ($1,732,678,667 / 84,777,505 shares outstanding)                $20.44
                                                                   ======
------------------
(a)  Security exempt from registration  under Rule 144A of the Securities Act of
     1933, as amended.  These  securities may be resold in  transactions  exempt
     from registration,  normally to qualified institutional buyers. At June 30,
     2005, the Rule 144A  securities are considered  liquid and the market value
     amounted to $2,441,210 or 0.12% of total investments.
(b)  Security in default.
(c)  Collateralized by U.S. Treasury Bonds, 5.250%,  7.500%,  8.000% and 8.125%,
     due 11/15/28, 11/15/24, 11/15/21 and 08/15/21, respectively,  market values
     $29,558,580, $8,564,940, $36,093,720 and $27,782,760, respectively.
(d)  Collateralized by U.S. Treasury Bonds,  7.500%, due 11/15/24,  market value
     $76,500,000. 
+    Non-income producing security.
++   Represents annualized yield at date of purchase.
ADR  American Depository Receipt

                                     % OF
                                    MARKET          MARKET
                                     VALUE           VALUE
                                   -------         ---------
     GEOGRAPHIC DIVERSIFICATION
     United States ................  89.7%     $1,825,779,182
     Europe .......................   8.2         167,948,176
     Latin America ................   0.4           7,923,870
     Japan ........................   1.4          29,295,442
     Asia/Pacific .................   0.3           5,486,445
                                    ------     --------------
     Total Investments ............ 100.0%     $2,036,433,115
                                    ======     ==============


                 See accompanying notes to financial statements.

                                       9



                       THE GABELLI DIVIDEND & INCOME TRUST

                       STATEMENT OF ASSETS AND LIABILITIES
                            JUNE 30, 2005 (UNAUDITED)

ASSETS:
  Investments, at value (cost $1,665,813,241) ..   $1,861,433,115
  Repurchase agreements, at value
    (cost $175,000,000) ........................      175,000,000
  Cash and foreign currency, at value              
    (cost $86,209) .............................           84,224
  Deposit at broker ............................              133
  Receivable for investments sold ..............       11,335,010
  Dividends and interest receivable ............        3,064,386
  Unrealized appreciation on swap contracts ....          225,163
  Other assets .................................           32,535
                                                   -------------- 
  TOTAL ASSETS .................................    2,051,174,566
                                                   -------------- 
LIABILITIES:                                       
  Dividends payable ............................          145,166
  Payable for investments purchased ............       15,866,529
  Payable for investment advisory fees .........        2,012,914
  Payable for offering expenses ................          274,208
  Other accrued expenses and liabilities .......          197,082
                                                   -------------- 
  TOTAL LIABILITIES ............................       18,495,899
                                                   -------------- 
PREFERRED STOCK:                               
  Series A Cumulative Preferred Stock (5.875%, 
    $25 liquidation value, $0.001 par value, 3,200,000  
    shares authorized with 3,200,000 shares  
    issued and outstanding) ....................       80,000,000
  Series B Cumulative Preferred Stock (Auction Rate, 
    $25,000 liquidation value, $0.001 par value,
     4,000 shares authorized with 4,000 shares 
    issued and outstanding) ....................      100,000,000
  Series C Cumulative Preferred Stock (Auction Rate,
    $25,000 liquidation value, $0.001 par value,
    4,800 shares authorized with 4,800 shares  
    issued and outstanding) ....................      120,000,000
                                                   --------------
  TOTAL PREFERRED STOCK ........................      300,000,000
                                                   --------------
  NET ASSETS ATTRIBUTABLE TO COMMON
    SHAREHOLDERS ...............................   $1,732,678,667
                                                   ==============
NET ASSETS ATTRIBUTABLE TO COMMON
  SHAREHOLDERS CONSIST OF:
  Shares of beneficial interest, at par value ..   $       84,778
  Additional paid-in capital ...................    1,537,497,494
  Accumulated net realized loss on investments,
    options and foreign currency transactions ..         (734,730)
  Net unrealized appreciation on investments
    and swap contracts .........................      195,843,053
  Net unrealized depreciation on foreign
    currency translations ......................          (11,928)
                                                   --------------
  NET ASSETS ...................................   $1,732,678,667
                                                   ==============
NET ASSET VALUE PER COMMON SHARE:
  ($1,732,678,667 / 84,777,505 shares outstanding;
  unlimited number of shares authorized of
  $0.001 par value) ............................           $20.44
                                                           ======


                             STATEMENT OF OPERATIONS
               FOR THE SIX MONTHS ENDED JUNE 30, 2005 (UNAUDITED)

INVESTMENT INCOME:
  Dividends (net of foreign taxes of $1,109,259) .... $27,119,796
  Interest ..........................................   6,673,353
                                                      -----------
  TOTAL INVESTMENT INCOME ...........................  33,793,149
                                                      -----------
EXPENSES:                                            
  Investment advisory fees ..........................   9,914,683
  Shareholder communications expenses ...............     223,790
  Payroll expenses ..................................     114,217
  Trustees' fees ....................................      91,342
  Legal and audit fees ..............................      60,747
  Custodian fees ....................................      73,545
  Shareholder services fees .........................      13,160
  Miscellaneous expenses ............................     403,653
                                                      -----------
  TOTAL EXPENSES ....................................  10,895,137
  LESS:                                              
    Advisory fee reduction ..........................    (892,603)
    Custodian fee credits ...........................     (13,096)
                                                      -----------
    TOTAL REDUCTIONS AND CREDITS ....................    (905,699)
                                                      -----------
  TOTAL NET EXPENSES ................................   9,989,438
                                                      -----------
  NET INVESTMENT INCOME .............................  23,803,711
                                                      -----------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON         
  INVESTMENTS, OPTIONS, SWAP CONTRACTS AND
  FOREIGN CURRENCY:
  Net realized gain on investments ..................   7,326,304
  Net realized gain on option contracts written .....      55,449
  Net realized loss on foreign currency transactions      (27,452)
                                                      -----------
  Net realized gain on investments, option contracts
    written and foreign currency transactions .......   7,354,301
  Net change in unrealized appreciation/depreciation
    on investments, swap contracts and foreign
    currency translations ...........................  51,898,327
                                                      -----------
  NET REALIZED AND UNREALIZED GAIN ON INVESTMENTS,
    OPTIONS, SWAP CONTRACTS AND
    FOREIGN CURRENCY ................................  59,252,628
                                                      -----------
  NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS .................................  83,056,339
  Total Distributions to Preferred
    Stock Shareholders ..............................  (5,469,829)
                                                      -----------
  NET INCREASE IN NET ASSETS ATTRIBUTABLE TO
    COMMON SHAREHOLDERS RESULTING
    FROM OPERATIONS ................................. $77,586,510
                                                      ===========


                 See accompanying notes to financial statements.

                                       10



                       THE GABELLI DIVIDEND & INCOME TRUST

     STATEMENT OF CHANGES IN NET ASSETS ATTRIBUTABLE TO COMMON SHAREHOLDERS


                                                                                SIX MONTHS ENDED
                                                                                  JUNE 30, 2005         YEAR ENDED
                                                                                   (UNAUDITED)       DECEMBER 31, 2004
                                                                                ----------------     -----------------
                                                                                                                 
OPERATIONS:
  Net investment income .....................................................   $   23,803,711        $   35,159,011
  Net realized gain on investments, options and  
    foreign currency transactions ...........................................        7,354,301            19,906,221
  Net change in unrealized appreciation on investments, 
    swap contracts and foreign currency translations ........................       51,898,327           128,766,916
                                                                                --------------        --------------
  NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS ......................       83,056,339           183,832,148
                                                                                --------------        --------------
DISTRIBUTIONS TO PREFERRED STOCK SHAREHOLDERS:
  Net investment income .....................................................       (4,178,772)*          (1,276,372)
  Net realized short-term gain on investments, options and 
    foreign currency transactions ...........................................         (101,606)*            (342,333)
  Net realized long-term gains on investments, options and 
    foreign currency transactions ...........................................       (1,189,451)*            (439,984)
                                                                                --------------        --------------
  TOTAL DISTRIBUTIONS TO PREFERRED STOCK SHAREHOLDERS .......................       (5,469,829)           (2,058,689)
                                                                                --------------        --------------
  NET INCREASE IN NET ASSETS ATTRIBUTABLE TO COMMON SHAREHOLDERS
    RESULTING FROM OPERATIONS ...............................................       77,586,510           181,773,459
                                                                                --------------        --------------
DISTRIBUTIONS TO COMMON SHAREHOLDERS:
  Net investment income .....................................................      (19,624,939)*         (33,326,081)
  Net realized short-term gain on investments, options and 
    foreign currency transactions ...........................................         (477,174)*          (8,938,304)
  Net realized long-term gains on investments, options and 
    foreign currency transactions ...........................................       (5,586,070)*         (11,487,977)
  Return of capital .........................................................      (25,190,320)*         (48,189,583)
                                                                                --------------        --------------
  TOTAL DISTRIBUTIONS TO COMMON SHAREHOLDERS ................................      (50,878,503)         (101,941,945)
                                                                                --------------        --------------
TRUST SHARE TRANSACTIONS:
  Net increase in net assets from common shares issued in offering ..........               --           185,270,000
  Net decrease from repurchase of common stock ..............................         (732,684)           (4,246,068)
  Offering costs for common shares charged to paid-in capital ...............               --              (482,528)
  Offering costs for preferred shares charged to paid-in capital ............               --            (5,320,000)
                                                                                --------------         --------------
  NET INCREASE (DECREASE) IN NET ASSETS FROM TRUST SHARE TRANSACTIONS .......         (732,684)          175,221,404
                                                                                --------------        --------------
  NET INCREASE IN NET ASSETS ATTRIBUTABLE TO COMMON SHAREHOLDERS ............       25,975,323           255,052,918

NET ASSETS ATTRIBUTABLE TO COMMON SHAREHOLDERS:
  Beginning of period .......................................................    1,706,703,344         1,451,650,426
                                                                                --------------        --------------
  End of period .............................................................   $1,732,678,667        $1,706,703,344
                                                                                ==============        ==============

----------
* Amounts are subject to change and recharacterization at fiscal year end.




                 See accompanying notes to financial statements.

                                       11



                       THE GABELLI DIVIDEND & INCOME TRUST
                    NOTES TO FINANCIAL STATEMENTS (UNAUDITED)


1. ORGANIZATION. The Gabelli Dividend & Income Trust (the "Trust" or the "Fund")
is a non-diversified  closed-end  management  investment company organized under
the laws of the State of Delaware and registered  under the  Investment  Company
Act of 1940, as amended (the "1940 Act"). The Trust sold 7,184 shares to Gabelli
Funds,  LLC (the  "Adviser")  for  $137,214 on  November  18,  2003.  Investment
operations commenced on November 28, 2003. See Note 5 for share transactions.

     The Trust's investment objective is to provide a high level of total return
on its assets with an emphasis on dividends  and income.  The Trust will attempt
to  achieve  its  investment   objective  by  investing,   under  normal  market
conditions,  at least 80% of its assets in dividend paying  securities  (such as
common and preferred stock) or other income producing  securities (such as fixed
income  debt  securities  and  securities  that  are  convertible   into  equity
securities).

2. SIGNIFICANT  ACCOUNTING POLICIES.  The preparation of financial statements in
accordance  with  U.S.  generally  accepted   accounting   principles   requires
management to make estimates and  assumptions  that affect the reported  amounts
and  disclosures in the financial  statements.  Actual results could differ from
those estimates.  The following is a summary of significant  accounting policies
followed by the Fund in the preparation of its financial statements.

     SECURITY VALUATION.  Portfolio  securities listed or traded on a nationally
recognized securities exchange or traded in the U.S. over-the-counter market for
which market quotations are readily available are valued at the last quoted sale
price or a market's  official  closing  price as of the close of business on the
day the  securities  are being  valued.  If there  were no sales  that day,  the
security is valued at the  average of the  closing  bid and asked  prices or, if
there were no asked  prices  quoted on that day,  then the security is valued at
the closing bid price on that day. If no bid or asked  prices are quoted on such
day,  the  security is valued at the most  recently  available  price or, if the
Board of Trustees (the "Board") so determines, by such other method as the Board
shall  determine  in good faith,  to reflect its fair  market  value.  Portfolio
securities  traded on more than one national  securities  exchange or market are
valued according to the broadest and most  representative  market, as determined
by the Adviser.

     Portfolio  securities  primarily  traded on foreign  markets are  generally
valued at the preceding  closing values of such  securities on their  respective
exchanges or if after the close of the foreign  markets,  but prior to the close
of business on the day the securities are being valued, market conditions change
significantly,  certain  foreign  securities  may be  fair  valued  pursuant  to
procedures  established  by the  Board.  Debt  instruments  that are not  credit
impaired  with  remaining  maturities of 60 days or less are valued at amortized
cost,  unless the Board  determines such amount does not reflect the securities'
fair value, in which case these securities will be valued at their fair value as
determined by the Board. Debt instruments having a maturity greater than 60 days
for which  market  quotations  are  readily  available  are valued at the latest
average of the bid and asked  prices.  If there were no asked  prices  quoted on
such day, the security is valued using the closing bid price.  Futures contracts
are valued at the closing  settlement price of the exchange or board of trade on
which the applicable contract is traded.

     Securities and assets for which market quotations are not readily available
are valued at their  fair value as  determined  in good faith  under  procedures
established by and under the general  supervision  of the Board.  Fair valuation
methodologies  and procedures may include,  but are not limited to: analysis and
review of available  financial and non-financial  information about the company;
comparisons  to the  valuation  and changes in valuation of similar  securities,
including a comparison of foreign securities to the equivalent U.S. dollar value
ADR  securities at the close of the U.S.  exchange;  and evaluation of any other
information that could be indicative of the value of the security.

     REPURCHASE AGREEMENTS.  The Trust may enter into repurchase agreements with
primary  government  securities dealers recognized by the Federal Reserve Board,
with member banks of the Federal Reserve System or with other brokers or dealers
that meet credit  guidelines  established  by the  Adviser  and  reviewed by the
Board.  Under the  terms of a  typical  repurchase  agreement,  the Trust  takes
possession  of an  underlying  debt  obligation  subject to an obligation of the
seller to repurchase,  and the Trust to resell, the obligation at an agreed-upon
price and time, thereby determining the yield during

                                       12



                       THE GABELLI DIVIDEND & INCOME TRUST
              NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)

     the Trust's  holding  period.  The Trust will always  receive and  maintain
securities as collateral whose market value, including accrued interest, will be
at least  equal  to 102% of the  dollar  amount  invested  by the  Trust in each
agreement.  The Trust will make payment for such  securities  only upon physical
delivery  or upon  evidence  of book entry  transfer  of the  collateral  to the
account of the custodian.  To the extent that any repurchase transaction exceeds
one business  day, the value of the  collateral is  marked-to-market  on a daily
basis to maintain the adequacy of the collateral. If the seller defaults and the
value of the collateral declines or if bankruptcy proceedings are commenced with
respect to the seller of the  security,  realization  of the  collateral  by the
Trust may be delayed or limited.

     OPTIONS.  The Trust may purchase or write call or put options on securities
or  indices.  As a writer of put  options,  the Trust  receives a premium at the
outset  and then  bears  the risk of  unfavorable  changes  in the  price of the
financial instrument  underlying the option. The Trust would incur a loss if the
price of the  underlying  financial  instrument  decreases  between the date the
option is  written  and the date on which the  option is  terminated.  The Trust
would  realize  a gain,  to the  extent  of the  premium,  if the  price  of the
financial instrument increases between those dates.

     As a purchaser  of put  options,  the Trust pays a premium for the right to
sell to the seller of the put  option the  underlying  security  at a  specified
price.  The seller of the put has the  obligation  to  purchase  the  underlying
security upon  exercise at the exercise  price.  If the price of the  underlying
security declines,  the Trust would realize a gain upon sale or exercise. If the
price of the  underlying  security  increases or stays the same, the Trust would
realize a loss upon sale or at  expiration  date,  but only to the extent of the
premium paid.

     In the case of call  options,  these  exercise  prices are  referred  to as
"in-the-money,"  "at-the-money" and "out-of-the-money,"  respectively. The Trust
may write (a) in-the-money  call options when the Adviser expects that the price
of the underlying  security will remain stable or decline  moderately during the
option period,  (b) covered  at-the-money  call options when the Adviser expects
that the  price  of the  underlying  security  will  remain  stable  or  advance
moderately during the option period and (c)  out-of-the-money  call options when
the Adviser expects that the premiums received from writing the call option will
be greater than the  appreciation in the price of the underlying  security above
the exercise price.  By writing a call option,  the Trust limits its opportunity
to profit from any increase in the market value of the underlying security above
the  exercise   price  of  the  option.   Out-of-the-money,   at-the-money   and
in-the-money  put options  (the  reverse of call  options as to the  relation of
exercise price to market price) may be utilized in the same market  environments
that such call options are used in equivalent transactions.

     SWAP  AGREEMENTS.  The  Trust  may  enter  into  interest  rate swap or cap
transactions.  The use of interest  rate swaps and caps is a highly  specialized
activity that involves  investment  techniques  and risks  different  from those
associated with ordinary  portfolio security  transactions.  In an interest rate
swap,  the Trust would agree to pay to the other party to the interest rate swap
(which is known as the  "counterparty")  periodically  a fixed  rate  payment in
exchange  for the  counterparty  agreeing  to pay to the  Trust  periodically  a
variable rate payment that is intended to approximate the Trust's  variable rate
payment  obligation on the Series B and Series C Preferred Stock. In an interest
rate cap, the Trust would pay a premium to the  counterparty  and, to the extent
that a specified  variable rate index exceeds a predetermined  fixed rate, would
receive from the  counterparty  payments of the difference based on the notional
amount of such cap. Interest rate swap and cap transactions introduce additional
risk because the Trust would remain  obligated to pay preferred  stock dividends
when due in accordance with the Articles  Supplementary even if the counterparty
defaulted.  If there is a default by the  counterparty  to a swap contract,  the
Trust will be limited to contractual remedies pursuant to the agreements related
to the transaction.  There is no assurance that the swap contract counterparties
will be able to meet their  obligations  pursuant to the swap contracts or that,
in the  event of  default,  the  Trust  will  succeed  in  pursuing  contractual
remedies. The Trust thus assumes the risk that it may be delayed in or prevented
from  obtaining  payments  owed  to it  pursuant  to  the  swap  contracts.  The
creditworthiness  of the swap contract  counterparties  is closely  monitored in
order to  minimize  this  risk.  Depending  on the  general  state of short term
interest rates and the returns on the Trust's portfolio securities at that point
in time, such a default could negatively affect the Trust's ability

                                       13



                       THE GABELLI DIVIDEND & INCOME TRUST
              NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)


to make  dividend  payments  for the Series B and Series C Preferred  Stock.  In
addition,  at the time an  interest  rate swap or cap  transaction  reaches  its
scheduled  termination  date, there is a risk that the Trust will not be able to
obtain a replacement  transaction or that the terms of the replacement  will not
be as favorable as on the expiring transaction.  If this occurs, it could have a
negative impact on the Trust's ability to make dividend payments on the Series B
and Series C Preferred Stock.

     The use of derivative instruments involves, to varying degrees, elements of
market risk in excess of the amount  recognized  in the  Statement of Assets and
Liabilities.

     Unrealized  gains related to swaps are reported as an asset and  unrealized
losses  are   reported  as  a  liability   on  the   Statement   of  Assets  and
Liabilities. The change in value of swaps,  including  the  accrual of  periodic
amounts of interest  to be paid or  received on swaps is reported as  unrealized
gains or  losses  in the  Statement  of  Operations. A realized  gain or loss is
recorded upon payment or receipt of a periodic  payment or  termination  of swap
agreements. Swap agreements involve, to varying degrees,  elements of market and
counterparty  risk,  and  exposure  to loss in  excess  of the  related  amounts
reflected in the Statement of Assets and Liabilities.

     The Trust has entered into one interest rate swap  agreement  with Citibank
N.A. Under the agreement the Trust receives a variable rate of interest and pays
a respective fixed rate of interest on the nominal value of the swap. Details of
the swap at June 30, 2005 are as follows:


              NOTIONAL                                VARIABLE RATE*               TERMINATION           UNREALIZED
               AMOUNT            FIXED RATE        (RATE RESET MONTHLY)               DATE              APPRECIATION
            ------------         ----------        --------------------           ------------          ------------
                                                                                                    
            $100,000,000            4.01%                  3.15%                  June 2, 2010            $225,163

----------
*Based on Libor (London Interbank Offered Rate).

     FUTURES  CONTRACTS.  The Trust  may  engage in  futures  contracts  for the
purpose of hedging against changes in the value of its portfolio  securities and
in the value of securities it intends to purchase. Such investments will only be
made if they are economically  appropriate to the reduction of risks involved in
the  management  of the  Trust's  investments.  Upon  entering  into  a  futures
contract,  the Trust is required to deposit with the broker an amount of cash or
cash equivalents equal to a certain  percentage of the contract amount.  This is
known as the "initial margin." Subsequent payments ("variation margin") are made
or received by the Trust each day,  depending  on the daily  fluctuation  of the
value of the  contract.  The daily  changes  in the  contract  are  included  in
unrealized  appreciation/depreciation  on investments and futures contracts. The
Trust  recognizes a realized  gain or loss when the contract is closed.  At June
30, 2005, there were no open futures contracts.

     There are several risks in connection with the use of futures  contracts as
a hedging device. The change in value of futures contracts primarily corresponds
with the value of their underlying instruments, which may not correlate with the
change in value of the hedged  investments.  These  contracts may involve market
risk in excess of the  unrealized  gain or loss  reflected  in the  Statement of
Assets and Liabilities.  In addition, there is the risk that the Fund may not be
able to enter  into a  closing  transaction  because  of an  illiquid  secondary
market.

     FORWARD FOREIGN EXCHANGE CONTRACTS. The Trust may engage in forward foreign
exchange contracts for hedging a specific transaction with respect to either the
currency in which the  transaction is denominated or another  currency as deemed
appropriate by the Adviser. Forward foreign exchange contracts are valued at the
forward  rate and are  marked-to-market  daily.  The  change in market  value is
included in  unrealized  appreciation/depreciation  on  investments  and foreign
currency translations. When the contract is closed, the Trust records a realized
gain or loss equal to the  difference  between the value of the  contract at the
time it was opened and the value at the time it was closed.


                                       14



                       THE GABELLI DIVIDEND & INCOME TRUST
              NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)

     The  use  of  forward  foreign   exchange   contracts  does  not  eliminate
fluctuations in the underlying prices of the Trust's portfolio  securities,  but
it does  establish  a rate of  exchange  that  can be  achieved  in the  future.
Although  forward  foreign  exchange  contracts  limit the risk of loss due to a
decline in the value of the hedged currency,  they also limit any potential gain
that might result should the value of the currency increase. These contracts may
involve  market risk in excess of the  unrealized  gain or loss reflected in the
Statement of Assets and Liabilities.  In addition, the Trust could be exposed to
risks if the  counterparties  to the  contracts  are unable to meet the terms of
their  contracts.  At June 30, 2005, there were no open forward foreign exchange
contracts.

     FOREIGN  CURRENCY  TRANSLATIONS.  The  books and  records  of the Trust are
maintained in United States (U.S.) dollars. Foreign currencies,  investments and
other assets and liabilities  are translated  into U.S.  dollars at the exchange
rates prevailing at the end of the period, and purchases and sales of investment
securities,  income and expenses are translated at the exchange rate  prevailing
on the respective dates of such transactions. Unrealized gains and losses, which
result from changes in foreign exchange rates and/or changes in market prices of
securities,  have  been  included  in  unrealized  appreciation/depreciation  on
investments and foreign  currency  translations.  Net realized  foreign currency
gains and losses  resulting  from  changes in  exchange  rates  include  foreign
currency gains and losses  between trade date and settlement  date on investment
securities  transactions,  foreign  currency  transactions  and  the  difference
between the amounts of interest and dividends recorded on the books of the Trust
and the amounts  actually  received.  The portion of foreign  currency gains and
losses  related to  fluctuation in exchange rates between the initial trade date
and  subsequent  sale  trade  date  is  included  in  realized   gain/(loss)  on
investments.

     FOREIGN  SECURITIES.  The Trust may directly purchase securities of foreign
issuers.  Investing in securities of foreign issuers  involves special risks not
typically  associated  with investing in securities of U.S.  issuers.  The risks
include  possible  revaluation of currencies,  the ability to repatriate  funds,
less complete financial  information about companies and possible future adverse
political  and  economic  developments.  Moreover,  securities  of many  foreign
issuers and their markets may be less liquid and their prices more volatile than
those of securities of comparable U.S. issuers.

     SECURITIES TRANSACTIONS AND INVESTMENT INCOME.  Securities transactions are
accounted  for as of the trade date with  realized  gain or loss on  investments
determined  by using the  identified  cost method.  Interest  income  (including
amortization  of premium  and  accretion  of  discount)  is  recorded as earned.
Dividend income is recorded on the ex-dividend date.

     DIVIDENDS  AND  DISTRIBUTIONS  TO  SHAREHOLDERS.  Distributions  to  common
shareholders  are recorded on the ex-dividend  date.  Income  distributions  and
capital gain  distributions are determined in accordance with Federal income tax
regulations, which may differ from that determined under U.S. generally accepted
accounting  principles.   These  differences  are  primarily  due  to  differing
treatments  of income and gains on  various  investment  securities  held by the
Trust, timing differences and differing  characterizations of distributions made
by the Trust.

     Distributions  to  shareholders  of the Trust's  5.875% Series A Cumulative
Preferred Stock, Series B Auction Market Cumulative Preferred Stock and Series C
Auction Market  Cumulative  Preferred Stock  ("Cumulative  Preferred Stock") are
recorded on a daily basis and are determined as described in Note 5.

     For the year  ended  December  31,  2004,  reclassifications  were  made to
decrease   accumulated  net  investment  income  by  $556,558  and  to  decrease
accumulated  net  realized  loss on  investments,  options and foreign  currency
transactions by $556,558.

     The tax character of distributions  paid during the year ended December 31,
2004 was as follows:
                                                            YEAR ENDED
                                                         DECEMBER 31, 2004
                                                    -------------------------
                                                      COMMON       PREFERRED
       DISTRIBUTIONS PAID FROM:                     -----------   -----------
       Ordinary income
         (inclusive of short term capital gains)   $ 42,201,712   $1,616,305
       Net long term capital gains ...............   11,550,650      442,384
       Non-taxable return of capital .............   48,189,583           --
                                                   ------------   ----------
       Total distributions paid .................. $101,941,945   $2,058,689
                                                   ============   ==========

                                       15



                       THE GABELLI DIVIDEND & INCOME TRUST
              NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)

     PROVISION FOR INCOME  TAXES.  The Trust intends to continue to qualify as a
regulated  investment company under Subchapter M of the Internal Revenue Code of
1986,  as amended  (the  "Code").  It is the  Trust's  policy to comply with the
requirements  of the Code  applicable to regulated  investment  companies and to
distribute  substantially  all of its net investment  company taxable income and
net capital gains. Therefore, no provision for Federal income taxes is required.

     Dividends  and interest  from  non-U.S.  sources  received by the Trust are
generally subject to non-U.S. withholding taxes at rates ranging up to 30%. Such
withholding  taxes may be reduced or  eliminated  under the terms of  applicable
U.S.  income tax treaties,  and the Trust  intends to undertake  any  procedural
steps required to claim the benefits of such treaties.

     As of December 31, 2004, the components of accumulated earnings/(losses) on
a tax basis were as follows:

       Net unrealized appreciation on investments ..............  $143,293,748
       Net unrealized appreciation on foreign currency .........         1,898
       Other ...................................................       (97,578)
                                                                  ------------
       Total ...................................................  $143,198,068
                                                                  ============

     The  following  summarizes  the tax cost of  investments,  swap  contracts,
foreign currency and related  unrealized  appreciation/depreciation  at June 30,
2005:


                                                       GROSS              GROSS       NET UNREALIZED
                                                    UNREALIZED         UNREALIZED      APPRECIATION
                                       COST        APPRECIATION       DEPRECIATION    (DEPRECIATION)
                                       ----        ------------       ------------    --------------
                                                                                         
       Investments ............. $1,842,522,919    $218,401,369      $(24,491,173)     $193,910,196
       Swap contracts ..........             --         225,163                --           225,163
       Foreign currency ........         56,838              --           (11,928)          (11,928)
                                                   ------------      ------------      ------------
                                                   $218,626,532      $(24,503,101)     $194,123,431
                                                   ============      ============      ============


3. AGREEMENTS AND TRANSACTIONS  WITH  AFFILIATES.  The Trust has entered into an
investment advisory agreement (the "Advisory  Agreement") with the Adviser which
provides  that the Trust will pay the  Adviser a fee,  computed  weekly and paid
monthly,  equal on an annual basis to 1.00% of the value of the Trust's  average
weekly  net  assets  including  liquidation  value of the  preferred  stock.  In
accordance  with the  Advisory  Agreement,  the  Adviser  provides a  continuous
investment  program for the Trust's portfolio and oversees the administration of
all  aspects of the  Trust's  business  and  affairs.  The Adviser has agreed to
reduce  the  management  fee  on  the  incremental  assets  attributable  to the
Cumulative  Preferred  Stock if the total  return of the net asset  value of the
Common Shares of the Trust, including  distributions and advisory fee subject to
reduction,  does not exceed the stated  dividend rate or net swap expense of the
Cumulative Preferred Stock for the fiscal year.

     The Trust's  total  return on the net asset  value of the Common  Shares is
monitored on a monthly basis to assess whether the total return on the net asset
value of the Common Shares exceeds the stated  dividend rate of each  particular
series of Cumulative  Preferred  Stock for the period.  For the six months ended
June 30,  2005,  the Trust's  total  return on the net asset value of the Common
Shares exceeded the stated dividend rate or net swap expense of Series C Auction
Market Cumulative  Preferred Stock. Thus,  management fees were accrued on these
assets. The Trust's total return on the net asset value of the Common Shares did
not exceed  the  stated  dividend  rate or net swap  expense of 5.875%  Series A
Cumulative  Preferred  Stock and Series B Auction  Market  Cumulative  Preferred
Stock.  Thus,  management  fees with respect to the  liquidation  value of those
preferred stock assets in the amount of $892,603 were not accrued.

     During  the six  months  ended  June 30,  2005,  Gabelli  &  Company,  Inc.
("Gabelli  &  Company"),  an  affiliate  of the  Adviser,  received  $391,100 in
brokerage  commissions as a result of executing agency transactions in portfolio
securities on behalf of the Trust.

                                       16



                       THE GABELLI DIVIDEND & INCOME TRUST
              NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)


     The cost of  calculating  the  Trust's net asset value per share is a Trust
expense pursuant to the Advisory Agreement. During the six months ended June 30,
2005, the Trust  reimbursed the Adviser  $22,500 in connection  with the cost of
computing  the Trust's  net asset  value,  which is  included  in  miscellaneous
expenses in the Statement of Operations.

     The Trust is  assuming  its  portion of the  allocated  cost of the Gabelli
Funds'  Chief  Compliance  Officer in the  amount of  $14,108  for the period of
January 1, 2005 through  June 30, 2005 which is included in payroll  expenses in
the Statement of Operations.

4.  PORTFOLIO  SECURITIES.  Costs of purchases  and  proceeds  from the sales of
securities,  other than short-term securities, for the six months ended June 30,
2005 aggregated $286,675,741 and $111,396,351, respectively.

     Option contracts written for the Trust during the six months ended June 30,
2005 was as follows:
                                                      NUMBER OF
                                                      CONTRACTS       PREMIUMS
                                                     ----------       --------
       Options outstanding at December 31, 2004 ....     400          $ 56,549
       Options written .............................      --                --
       Options exercised ...........................      --                --
       Options closed ..............................    (400)          (56,549)
                                                        ----          --------
       Options outstanding at June 30, 2005 ........      --          $     --
                                                        ====          ========

5.  CAPITAL.  The  Declaration  of Trust permits the Trust to issue an unlimited
number of Common Shares of beneficial  interest (par value $.001).  The Board of
the Trust  authorized  the  repurchase of its shares on the open market when the
shares are  trading at a discount of 7.5% or more (or such other  percentage  as
the  Board may  determine  from  time to time)  from the net asset  value of the
shares.  During the six months ended June 30, 2005, the Trust repurchased 40,000
shares of  beneficial  interest in the open market at a cost of $732,684  and an
average discount of approximately 10.39% from its net asset value. All shares of
beneficial interest repurchased have been retired.

     Transactions in shares of beneficial interest were as follows:


                                                           SIX MONTHS ENDED
                                                             JUNE 30, 2005                 YEAR ENDED
                                                              (UNAUDITED)               DECEMBER 31, 2004
                                                        ----------------------      -------------------------
                                                         Shares        Amount        Shares          Amount
                                                        --------      --------      --------       ----------
                                                                                                  
         Shares issued in offering .................          --            --      9,700,000    $184,787,472
         Shares repurchased ........................    (40,000)     $(732,684)      (245,700)     (4,246,068)
                                                        -------      ---------      ---------    ------------
         Net increase ..............................    (40,000)     $(732,684)     9,454,300    $180,541,404
                                                        =======      =========      =========    ============


     The Trust's Declaration of Trust, as amended,  authorize the issuance of an
unlimited number of shares of $0.001 par value  Cumulative  Preferred Stock. The
Cumulative  Preferred  Stock is senior to the Common  Shares and  results in the
financial leveraging of the Common Shares. Such leveraging tends to magnify both
the risks and opportunities to common  shareholders.  Dividends on shares of the
Cumulative Preferred Stock are cumulative. The Trust is required by the 1940 Act
and by the  Statements of  Preferences to meet certain asset coverage tests with
respect to the  Cumulative  Preferred  Stock.  If the Trust  fails to meet these
requirements  and does not correct  such  failure,  the Trust may be required to
redeem,  in part or in full,  the  5.875%  Series  A,  Series B  Auction  Market
Cumulative  Preferred  Stock and Series C Auction  Market  Cumulative  Preferred
Stock at a redemption  price of $25,  $25,000,  and $25,000,  respectively,  per
share plus an amount equal to the  accumulated and unpaid  dividends  whether or
not declared on such shares in order to meet these requirements.


                                       17


                       THE GABELLI DIVIDEND & INCOME TRUST
              NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)


     Additionally,  failure to meet the foregoing  asset  coverage  requirements
could restrict the Trust's ability to pay dividends to common  shareholders  and
could lead to sales of portfolio  securities at  inopportune  times.  The income
received on the Trust's  assets may vary in a manner  unrelated to the fixed and
variable  rates,  which could have either a beneficial or detrimental  impact on
net investment income and gains available to common shareholders.

     On October 12, 2004, the Trust received net proceeds of $77,255,000  (after
underwriting   discounts  of  $2,520,000  and  estimated  offering  expenses  of
$225,000)  from the  public  offering  of  3,200,000  shares of 5.875%  Series A
Cumulative  Preferred  Stock.  Commencing  October 12, 2009 and thereafter,  the
Trust, at its option, may redeem the 5.875% Series A Cumulative  Preferred Stock
in whole or in part at the redemption  price at any time.  During the six months
ended June 30, 2005,  the Trust did not repurchase any shares of 5.875% Series A
Cumulative  Preferred  Stock. At June 30, 2005,  3,200,000  shares of the 5.875%
Series A  Cumulative  Preferred  Stock were  outstanding  and accrued  dividends
amounted to $52,222.

     On October 12, 2004, the Trust received net proceeds of $217,425,000 (after
underwriting   discounts  of  $2,200,000  and  estimated  offering  expenses  of
$375,000) from the public  offering of 4,000 shares of Series B and 4,800 shares
of  Series C  Auction  Market  Cumulative  Preferred  Stock,  respectively.  The
dividend  rate, as set by the auction  process,  which is generally held every 7
days, is expected to vary with short-term  interest rates. The dividend rates of
Series B Auction Market  Cumulative  Preferred  Stock ranged from 2.00% to 3.50%
from  January 1, 2005 through  June 30,  2005.  The  dividend  rates of Series C
Auction  Market  Cumulative  Preferred  Stock  ranged  from  2.21% to 3.51% from
January 1, 2005 through June 30, 2005. Existing shareholders may submit an order
to hold,  bid or sell such shares on each auction  date.  Series B and C Auction
Market  Cumulative  Preferred  Stock  shareholders  may also trade shares in the
secondary  market.  The  Trust,  at its  option,  may  redeem the Series B and C
Auction Market Cumulative  Preferred Stock in whole or in part at the redemption
price at any time.  During the six months ended June 30, 2005, the Trust did not
redeem any shares of Series B and C Auction Market  Cumulative  Preferred Stock.
At June 30, 2005,  4,000 and 4,800  shares of the Series B and C Auction  Market
Cumulative  Preferred Stock were outstanding with an annualized dividend rate of
3.50%  and  3.15%  and  accrued  dividends  amounted  to  $19,444  and  $73,500,
respectively.

     The holders of Cumulative  Preferred Stock have voting rights equivalent to
those of the holders of common stock (one vote per share) and will vote together
with  holders of Common  Shares as a single  class.  In  addition,  the 1940 Act
requires that along with approval of a majority of the holders of Common Shares,
approval of a majority of the holders of any  outstanding  shares of  Cumulative
Preferred Stock,  voting separately as a class,  would be required to: (a) adopt
any plan of reorganization that would adversely affect the Cumulative  Preferred
Stock, and (b) take any action requiring a vote of security holders,  including,
among other  things,  changes in the Trust's  subclassification  as a closed-end
investment company or changes in its fundamental investment restrictions.

6. OTHER MATTERS. The Adviser and/or affiliates have received subpoenas from the
Attorney General of the State of New York and the SEC requesting  information on
mutual fund  shares  trading  practices.  Gabelli  Asset  Management  Inc.,  the
Adviser's  parent  company,  is responding  to these  requests for documents and
testimony.  The Trust does not believe  that these  matters will have a material
adverse  effect  on  the  Trust's  financial  position  or  the  results  of its
operations.

7.  INDEMNIFICATIONS.  The Trust enters into contracts that contain a variety of
indemnifications.  The Trust's  maximum  exposure  under these  arrangements  is
unknown. However, the Trust has not had prior claims or losses pursuant to these
contracts and expects the risk of loss to be remote.

8.  SUBSEQUENT  EVENT.  The  Trust  filed  a  registration  statement  with  the
Securities  and  Exchange  Commission  for an offering of fixed rate and auction
market preferred stock. The actual amount of capital to be raised,  the dividend
rate(s)  and the timing of the  offering  have not been  determined  and will be
announced  at a later date.  The  proceeds  raised  will be used for  investment
purposes.

                                       18



                       THE GABELLI DIVIDEND & INCOME TRUST
                              FINANCIAL HIGHLIGHTS



SELECTED DATA FOR A COMMON SHARE OF                            SIX MONTHS ENDED
BENEFICIAL INTEREST OUTSTANDING                                  JUNE 30, 2005         YEAR ENDED            PERIOD ENDED
THROUGHOUT EACH PERIOD:                                           (UNAUDITED)       DECEMBER 31, 2004    DECEMBER 31, 2003(A)
                                                               ----------------     -----------------    --------------------

                                                                                                             
OPERATING PERFORMANCE:
   Net asset value, beginning of period ........................    $  20.12            $   19.26            $   19.06(b)
                                                                    --------            ---------            ---------
   Net investment income .......................................        0.28                 0.40                   --
   Net realized and unrealized gain on investments .............        0.69                 1.80                 0.20
                                                                    --------            ---------            ---------
   Total from investment operations ............................        0.97                 2.20                 0.20
                                                                    --------            ---------            ---------
DISTRIBUTIONS TO PREFERRED STOCK SHAREHOLDERS:
   Net investment income .......................................       (0.05)(g)            (0.01)                  --
   Net realized gain on investments ............................       (0.01)(g)            (0.01)                  --
                                                                    --------            ---------            ---------
   Total distributions to preferred stock shareholders .........       (0.06)               (0.02)                  --
                                                                    --------            ---------            ---------
   NET INCREASE (DECREASE) IN NET ASSETS ATTRIBUTABLE TO COMMON
     SHAREHOLDERS RESULTING FROM OPERATIONS ....................        0.91                 2.18                   --
                                                                    --------            ---------            ---------
DISTRIBUTIONS TO COMMON SHAREHOLDERS:
   Net investment income .......................................       (0.23)(g)            (0.39)                  --
   Net realized gain on investments ............................       (0.07)(g)            (0.24)                  --
   Return of capital ...........................................       (0.30)(g)            (0.57)                  --
                                                                    --------            ---------            ---------
   Total distributions to common shareholders ..................       (0.60)               (1.20)                  --
                                                                    --------            ---------            ---------
CAPITAL SHARE TRANSACTIONS:
   Increase (decrease) in net asset value from common
     share transactions ........................................        0.01                (0.05)                  --
   Offering costs for common shares charged to paid-in capital            --                (0.01)                  --
   Offering costs for preferred shares charged to paid-in capital         --                (0.06)                  --
                                                                    --------            ---------            ---------
   Total from capital share transactions .......................        0.01                (0.12)                  --
                                                                    --------            ---------            ---------
   NET ASSET VALUE ATTRIBUTABLE TO COMMON  SHAREHOLDERS,
     END OF PERIOD .............................................    $  20.44            $   20.12            $   19.26
                                                                    ========            =========            =========
   Net asset value total return *** ............................        4.68%               11.56%                1.0%*
                                                                    ========            =========            =========
   Market value, end of period .................................    $  18.58            $   17.95            $   20.00
                                                                    ========            =========            =========
   Total investment return **** ................................        6.99%               (4.15)%                0.0%**
                                                                    ========            =========            =========



                                       19



                      THE GABELLI DIVIDEND & INCOME TRUST
                        FINANCIAL HIGHLIGHTS (CONTINUED)



SELECTED DATA FOR A COMMON SHARE OF                            SIX MONTHS ENDED
BENEFICIAL INTEREST OUTSTANDING                                  JUNE 30, 2005         YEAR ENDED            PERIOD ENDED
THROUGHOUT EACH PERIOD:                                           (UNAUDITED)       DECEMBER 31, 2004    DECEMBER 31, 2003(A)
                                                               ----------------     -----------------    --------------------

                                                                                                             
RATIOS AND SUPPLEMENTAL DATA:
   Net assets including liquidation value of preferred shares,
     end of period (in 000's) ................................... $2,032,679           $2,006,703                   --
   Net assets attributable to common shares,
     end of period (in 000's) ................................... $1,732,679           $1,706,703           $1,451,650
   Ratio of net investment income to average net assets
     attributable to common shares ..............................       2.82%(c)             2.17%               (0.04)%(c)
   Ratio of operating expenses to average net assets
     attributable to common shares before fee reduction .........       1.29%(c)             1.12%                1.38%(c)
   Ratio of operating expenses to average net assets
     attributable to common shares net of fee reduction (f) .....       1.19%(c)             1.12%                1.38%(c)
   Ratio of operating expenses to average net assets including
     liquidation value of preferred shares before fee reduction         1.10%(c)             1.07%                  --
   Ratio of operating expenses to average net assets including
     liquidation value of preferred shares net of fee reduction (f)     1.01%(c)             1.07%                  --
   Portfolio turnover rate ......................................        7.3%                33.3%                 0.4%

   5.875% CUMULATIVE PREFERRED STOCK SERIES A
   Liquidation value, end of period (in 000's) .................. $   80,000           $   80,000                   --
   Total shares outstanding (in 000's) ..........................      3,200                3,200                   --
   Liquidation preference per share ............................. $    25.00           $    25.00                   --
   Average market value (d) ..................................... $    24.82           $    24.68                   --
   Asset coverage per share ..................................... $   169.39           $   167.23                   --
   AUCTION RATE SERIES B CUMULATIVE PREFERRED STOCK                                     
   Liquidation value, end of period (in 000's) .................. $  100,000           $  100,000                   --
   Total shares outstanding (in 000's) ..........................          4                    4                   --
   Liquidation preference per share ............................. $   25,000           $   25,000                   --
   Average market value (d) ..................................... $   25,000           $   25,000                   --
   Asset coverage per share ..................................... $  169,390           $  167,225                   --
   AUCTION RATE SERIES C CUMULATIVE PREFERRED STOCK
   Liquidation value, end of period (in 000's) .................. $  120,000           $  120,000                   --
   Total shares outstanding (in 000's) ..........................          5                    5                   --
   Liquidation preference per share ............................. $   25,000           $   25,000                   --
   Average market value (d) ..................................... $   25,000           $   25,000                   --
   Asset coverage per share ..................................... $  169,390           $  167,225                   --
   ASSET COVERAGE (E) ...........................................        678%                 669%                  --

----------
 
(a)  The Gabelli  Dividend & Income Trust  commenced  investment  operations  on
     November 28, 2003.
(b)  The beginning NAV includes a $0.04 reduction for costs  associated with the
     initial public offering.
(c)  Annualized.
(d)  Based on weekly prices.
(e)  Asset coverage is calculated by combining all series of preferred stock.
(f)  The ratios do not include a reduction of expenses for custodian fee credits
     on cash balances  maintained  with the custodian.  For the six months ended
     June 30, 2005, the effect of the custodian fee credits was minimal.
(g)  Amounts are subject to change and  recharacterization at fiscal year end. 
*    Based on net asset value per share at  commencement of operations of $19.06
     per share.
**   Based on market  value per share at initial  public  offering of $20.00 per
     share.
***  Based  on  net  asset  value  per  share,   adjusted  for  reinvestment  of
     distributions at net asset value on the ex-dividend  date. Total return for
     periods of less than one year are not annualized.
**** Based on market value per share, adjusted for reinvestment of distributions
     on the payment date. Total return for periods of less than one year are not
     annualized.

                 See accompanying notes to financial statements.

                                       20



                         AUTOMATIC DIVIDEND REINVESTMENT
                        AND VOLUNTARY CASH PURCHASE PLANS

ENROLLMENT IN THE PLAN

      It is the Policy of The  Gabelli  Dividend  & Income  Trust  ("Trust")  to
automatically   reinvest  dividends  payable  to  common   shareholders.   As  a
"registered"  shareholder you automatically  become a participant in the Trust's
Automatic Dividend Reinvestment Plan (the "Plan"). The Plan authorizes the Trust
to issue  shares to  participants  upon an income  dividend  or a capital  gains
distribution  regardless  of whether  the shares are  trading at a discount or a
premium to net asset value. All  distributions to shareholders  whose shares are
registered in their own names will be automatically  reinvested  pursuant to the
Plan in additional  shares of the Trust.  Plan participants may send their stock
certificates  to  EquiServe  Trust  Company  ("EquiServe")  to be held in  their
dividend reinvestment account.  Registered shareholders wishing to receive their
distribution in cash must submit this request in writing to:

                       The Gabelli Dividend & Income Trust
                                  c/o EquiServe
                                 P.O. Box 43010
                            Providence, RI 02940-3010

      Shareholders  requesting this cash election must include the shareholder's
name and  address as they  appear on the share  certificate.  Shareholders  with
additional questions regarding the Plan or requesting a copy of the terms of the
Plan may contact EquiServe at (800) 336-6983.

      SHAREHOLDERS WISHING TO LIQUIDATE REINVESTED SHARES held at EquiServe must
do so in  writing  or by  telephone.  Please  submit  your  request to the above
mentioned  address  or  telephone  number.  Include in your  request  your name,
address  and  account  number.  The  cost  to  liquidate  shares  is  $2.50  per
transaction as well as the brokerage commission incurred.  Brokerage charges are
expected to be less than the usual brokerage charge for such transactions.

      If your  shares  are held in the name of a broker,  bank or  nominee,  you
should contact such institution. If such institution is not participating in the
Plan,  your  account  will  be  credited  with  a cash  dividend.  In  order  to
participate in the Plan through such institution, it may be necessary for you to
have your shares taken out of "street name" and  re-registered in your own name.
Once  registered  in  your  own  name  your  dividends  will  be   automatically
reinvested. Certain brokers participate in the Plan. Shareholders holding shares
in "street name" at participating institutions will have dividends automatically
reinvested.  Shareholders  wishing  a cash  dividend  at such  institution  must
contact their broker to make this change.

      The number of Common Shares  distributed  to  participants  in the Plan in
lieu of cash  dividends is determined in the following  manner.  Under the Plan,
whenever  the market price of the Trust's  Common  Shares is equal to or exceeds
net asset value at the time shares are valued for  purposes of  determining  the
number of shares equivalent to the cash dividends or capital gains distribution,
participants are issued Common Shares valued at the greater of (i) the net asset
value as most recently  determined or (ii) 95% of the then current  market price
of the Trust's Common Shares. The valuation date is the dividend or distribution
payment date or, if that date is not a New York Stock Exchange  trading day, the
next  trading  day. If the net asset  value of the Common  Shares at the time of
valuation  exceeds  the market  price of the Common  Shares,  participants  will
receive Common Shares from the Trust valued at market price. If the Trust should
declare a dividend or capital gains distribution payable only in cash, EquiServe
will buy Common Shares in the open market,  or on the New York Stock Exchange or
elsewhere,  for the participants' accounts,  except that EquiServe will endeavor
to terminate purchases in the open market and cause the Trust to issue shares at
net asset value if,  following the  commencement of such  purchases,  the market
value of the Common Shares exceeds the then current net asset value.


                                       21



      The automatic  reinvestment  of dividends and capital gains  distributions
will not  relieve  participants  of any  income tax which may be payable on such
distributions.  A participant in the Plan will be treated for Federal income tax
purposes  as  having  received,  on a  dividend  payment  date,  a  dividend  or
distribution in an amount equal to the cash the participant  could have received
instead of shares.

      The Trust  reserves the right to amend or terminate the Plan as applied to
any  voluntary  cash  payments  made  and  any  dividend  or  distribution  paid
subsequent  to written  notice of the change  sent to the members of the Plan at
least 90 days before the record date for such dividend or distribution. The Plan
also may be amended or  terminated  by  EquiServe  on at least 90 days'  written
notice to participants in the Plan.

VOLUNTARY CASH PURCHASE PLAN

      The  Voluntary  Cash  Purchase  Plan  is  yet  another   vehicle  for  our
shareholders to increase their  investment in the Trust. In order to participate
in the  Voluntary  Cash  Purchase  Plan,  shareholders  must have  their  shares
registered in their own name.

      Participants in the Voluntary Cash Purchase Plan have the option of making
additional  cash payments to EquiServe for  investments in the Trust's shares at
the then  current  market  price.  Shareholders  may send an amount from $250 to
$10,000. EquiServe will use these funds to purchase shares in the open market on
or about the 1st and 15th of each month.  EquiServe will charge each shareholder
who  participates  $0.75,  plus a pro rata share of the  brokerage  commissions.
Brokerage  charges  for such  purchases  are  expected to be less than the usual
brokerage charge for such transactions.  It is suggested that any voluntary cash
payments be sent to EquiServe,  P.O. Box 43010,  Providence,  RI 02940-3010 such
that EquiServe  receives such payments  approximately 10 days before the 1st and
15th of the month.  Funds not received at least five days before the  investment
date shall be held for investment until the next purchase date. A payment may be
withdrawn  without  charge if notice is received by  EquiServe at least 48 hours
before such payment is to be invested.

      For  more  information   regarding  the  Dividend  Reinvestment  Plan  and
Voluntary Cash Purchase Plan,  brochures are available by calling (914) 921-5070
or by writing directly to the Trust.




                                       22


                              TRUSTEES AND OFFICERS
                       THE GABELLI DIVIDEND & INCOME TRUST
                    ONE CORPORATE CENTER, RYE, NY 10580-1422

TRUSTEES
Mario J. Gabelli, CFA
   CHAIRMAN AND CHIEF EXECUTIVE OFFICER,
   GABELLI ASSET MANAGEMENT INC.

Anthony J. Colavita
   ATTORNEY-AT-LAW,
   ANTHONY J. COLAVITA, P.C.

James P. Conn
   FORMER CHIEF INVESTMENT OFFICER,
   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.

Mario d'Urso
   CHAIRMAN, MITTEL CAPITAL MARKETS SPA

Frank J. Fahrenkopf, Jr.
   PRESIDENT AND CHIEF EXECUTIVE OFFICER,
   AMERICAN GAMING ASSOCIATION

Michael J. Melarkey
   ATTORNEY-AT-LAW,
   AVANSINO, MELARKEY, KNOBEL & MULLIGAN

Karl Otto Pohl
   FORMER PRESIDENT, DEUTSCHE BUNDESBANK

Salvatore M. Salibello
   CERTIFIED PUBLIC ACCOUNTANT,
   SALIBELLO & BRODER

Edward T. Tokar
   SENIOR MANAGING DIRECTOR, BEACON TRUST COMPANY

Anthonie C. van Ekris
   CHAIRMAN, BALMAC INTERNATIONAL, INC.

Salvatore J. Zizza
   CHAIRMAN, HALLMARK ELECTRICAL SUPPLIES CORP.


OFFICERS
Bruce N. Alpert
   PRESIDENT

Carter W. Austin
   VICE PRESIDENT

Peter D. Goldstein
   CHIEF COMPLIANCE OFFICER

James E. McKee
   SECRETARY

Richard C. Sell, Jr.
   TREASURER

INVESTMENT ADVISER
Gabelli Funds, LLC
One Corporate Center
Rye, New York 10580-1422

CUSTODIAN
State Street Bank and Trust Company

COUNSEL
Skadden, Arps, Slate, Meagher & Flom, LLP

TRANSFER AGENT AND REGISTRAR
EquiServe Trust Company

STOCK EXCHANGE LISTING
                                                5.875%
                                Common         Preferred
                                ------         ---------
NYSE-Symbol:                      GDV           GDV PrA
Shares Outstanding:           84,777,505       3,200,000

The Net Asset Value appears in the Publicly Traded Funds column, under the
heading "General Equity Funds," in Sunday's The New York Times and in Monday's
The Wall Street Journal. It is also listed in Barron's Mutual Funds/Closed End
Funds section under the heading "General Equity Funds." 

The Net Asset Value may be obtained each day by calling (914) 921-5071.

--------------------------------------------------------------------------------
For   general   information   about  the   Gabelli   Funds,   call   800-GABELLI
(800-422-3554),  fax us at 914-921-5118,  visit Gabelli Funds' Internet homepage
at: WWW.GABELLI.COM or e-mail us at: closedend@gabelli.com
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
Notice  is hereby  given in  accordance  with  Section  23(c) of the  Investment
Company Act of 1940, as amended, that the Dividend & Income Trust may, from time
to time,  purchase  its common  shares in the open  market  when the  Dividend &
Income Trust shares are trading at a discount of 7.5% or more from the net asset
value of the shares.  The Dividend  & Income Trust may also,  from time to time,
purchase  its Series A Cumulative  Preferred  Shares in the open market when the
shares are trading at a discount to the Liquidation Value of $25.00.
--------------------------------------------------------------------------------



THE GABELLI DIVIDEND & INCOME TRUST
ONE CORPORATE CENTER
RYE, NY 10580-1422
(914) 921-5070
WWW.GABELLI.COM

                                                              SEMI-ANNUAL REPORT
                                                                   JUNE 30, 2005







                                                                   GDV-SA-Q2/05



ITEM 2. CODE OF ETHICS.

Not applicable.


ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT.

Not applicable.


ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

Not applicable.


ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS.

Not applicable.


ITEM 6. SCHEDULE OF INVESTMENTS

Schedule of Investments in securities of unaffiliated issuers as of the close of
the  reporting  period is included as part of the report to  shareholders  filed
under Item 1 of this form.


ITEM 7.  DISCLOSURE  OF PROXY VOTING  POLICIES  AND  PROCEDURES  FOR  CLOSED-END
         MANAGEMENT INVESTMENT COMPANIES.

Not applicable.



ITEM 8. PORTFOLIO MANAGERS OF CLOSED-END MANAGEMENT INVESTMENT COMPANIES.

Not yet applicable.



ITEM 9.  PURCHASES OF EQUITY  SECURITIES  BY  CLOSED-END  MANAGEMENT  INVESTMENT
         COMPANY AND AFFILIATED PURCHASERS.

                   REGISTRANT PURCHASES OF EQUITY SECURITIES




=============================================================================================================================
                                                                (C) TOTAL NUMBER OF          (D) MAXIMUM NUMBER (OR
                                                                  SHARES (OR UNITS)        APPROXIMATE DOLLAR VALUE) OF
            (A) TOTAL  NUMBER OF                                PURCHASED AS PART OF        SHARES (OR UNITS) THAT MAY
              SHARES (OR UNITS)      (B) AVERAGE PRICE PAID      PUBLICLY ANNOUNCED         YET BE PURCHASED UNDER THE
 PERIOD          PURCHASED             PER SHARE (OR UNIT)        PLANS OR PROGRAMS              PLANS OR PROGRAMS
=============================================================================================================================
                                                                                      
=============================================================================================================================
Month #1     Common - N/A              Common - N/A               Common - N/A               Common - 84,817,505
01/01/05
through      Preferred Series A - N/A  Preferred Series A - N/A   Preferred Series A - N/A   Preferred Series A - 3,200,000
01/31/05
=============================================================================================================================
Month #2     Common - 10,000           Common - $18.2049          Common - 10,000            Common - 84,817,505 - 
02/01/05                                                                                     10,000 = 84,807,505
through      Preferred Series A - N/A  Preferred Series A - N/A   Preferred Series A - N/A
02/28/05                                                                                     Preferred Series A - 3,200,000
=============================================================================================================================
Month #3     Common - 20,000           Common - $18.2995          Common - 20,000            Common - 84,807,505 - 
03/01/05                                                                                     20,000 = 84,787,505
through      Preferred Series A - N/A  Preferred Series A - N/A   Preferred Series A - N/A
03/31/05                                                                                     Preferred Series A - 3,200,000
=============================================================================================================================
Month #4     Common - N/A              Common - N/A               Common - N/A               Common - 84,787,505
04/01/05
through      Preferred Series A - N/A  Preferred Series A - N/A   Preferred Series A - N/A   Preferred Series A - 3,200,000
04/30/05
=============================================================================================================================
Month #5     Common - N/A              Common - N/A               Common - N/A               Common - 84,787,505
05/01/05
through      Preferred Series A - N/A  Preferred Series A - N/A   Preferred Series A - N/A   Preferred Series A - 3,200,000
05/31/05
=============================================================================================================================
Month #6     Common - 10,000           Common - $18.4446          Common - 10,000            Common - 84,787,505 - 
06/01/05                                                                                     10,000 = 84,777,505
through      Preferred Series A - N/A  Preferred Series A - N/A   Preferred Series A - N/A
06/30/05                                                                                     Preferred Series A - 3,200,000
=============================================================================================================================
Total        Common - 40,000           Common - $18.3171          Common - 40,000            N/A

             Preferred Series A - N/A  Preferred Series A - N/A   Preferred Series A - N/A
=============================================================================================================================



Footnote  columns  (c)  and  (d) of  the  table,  by  disclosing  the  following
information in the aggregate for all plans or programs publicly announced:

a.   The date each plan or program was  announced - The notice of the  potential
     repurchase  of common and preferred  shares occurs  quarterly in the Fund's
     quarterly report in accordance with Section 23(c) of the Investment Company
     Act of 1940, as amended.

b.   The dollar  amount (or share or unit  amount)  approved - Any or all common
     shares  outstanding  may be  repurchased  when the Fund's common shares are
     trading  at a  discount  of 7.5% or more  from the net  asset  value of the
     shares. 

     Any or all preferred shares  outstanding may be repurchased when the Fund's
     preferred  shares are  trading at a discount  to the  liquidation  value of
     $25.00.

c.   The  expiration  date  (if  any)  of  each  plan or  program  - The  Fund's
     repurchase plans are ongoing.

d.   Each plan or program  that has  expired  during  the period  covered by the
     table - The Fund's  repurchase  plans are ongoing.

e.   Each plan or program the registrant  has  determined to terminate  prior to
     expiration,  or under which the registrant  does not intend to make further
     purchases. - The Fund's repurchase plans are ongoing.


ITEM 10. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

There have been no material  changes to the procedures by which the shareholders
may  recommend  nominees  to the  registrant's  Board of  Trustees,  where those
changes were  implemented  after the  registrant  last  provided  disclosure  in
response to the  requirements  of Item  7(d)(2)(ii)(G)  of Schedule  14A (17 CFR
240.14a-101), or this Item.


ITEM 11. CONTROLS AND PROCEDURES.

     (a)  The registrant's principal executive and principal financial officers,
          or persons  performing  similar  functions,  have  concluded  that the
          registrant's  disclosure  controls and  procedures (as defined in Rule
          30a-3(c)  under the  Investment  Company Act of 1940,  as amended (the
          "1940 Act") (17 CFR 270.30a-3(c))) are effective,  as of a date within
          90 days of the filing date of the report that includes the  disclosure
          required  by this  paragraph,  based  on  their  evaluation  of  these
          controls and  procedures  required by Rule 30a-3(b) under the 1940 Act
          (17 CFR  270.30a-3(b))  and Rules  13a-15(b)  or  15d-15(b)  under the
          Securities  Exchange Act of 1934, as amended (17 CFR  240.13a-15(b) or
          240.15d-15(b)).


     (b)  There  were no  changes  in the  registrant's  internal  control  over
          financial  reporting (as defined in Rule  30a-3(d)  under the 1940 Act
          (17 CFR  270.30a-3(d))  that occurred during the  registrant's  second
          fiscal  quarter  of  the  period  covered  by  this  report  that  has
          materially affected, or is reasonably likely to materially affect, the
          registrant's internal control over financial reporting.



ITEM 12. EXHIBITS.

     (a)(1) Not applicable.


     (a)(2)  Certifications  pursuant  to Rule  30a-2(a)  under the 1940 Act and
             Section 302 of the Sarbanes-Oxley Act of 2002 are attached hereto.

     (a)(3)  Not applicable.


     (b)     Certifications  pursuant  to Rule  30a-2(b)  under  the  1940  Act
             and Section 906 of the Sarbanes-Oxley Act of 2002 are attached
             hereto.



                                   SIGNATURES

Pursuant to the  requirements  of the  Securities  Exchange  Act of 1934 and the
Investment Company Act of 1940, the registrant has duly caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized.

(registrant) The Gabelli Dividend & Income Trust
            --------------------------------------------------------------------

By (Signature and Title)*  /s/ Bruce N. Alpert
                         -------------------------------------------------------
                          Bruce N. Alpert, Principal Executive Officer


Date     September 7, 2005
    ----------------------------------------------------------------------------


Pursuant to the  requirements  of the  Securities  Exchange  Act of 1934 and the
Investment  Company  Act of  1940,  this  report  has been  signed  below by the
following  persons on behalf of the  registrant and in the capacities and on the
dates indicated.


By (Signature and Title)*  /s/ Bruce N. Alpert
                         -------------------------------------------------------
                           Bruce N. Alpert, Principal Executive Officer


Date     September 7, 2005
    ----------------------------------------------------------------------------


By (Signature and Title)*  /s/ Richard C. Sell
                         -------------------------------------------------------
                           Richard C. Sell, Jr., Principal Financial Officer
                           & Treasurer


Date     September 7, 2005
    ----------------------------------------------------------------------------



* Print the name and title of each signing officer under his or her signature.